[HSL] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 118.2%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 256,239 275,453 290,915 272,505 203,661 159,981 142,059 10.32%
PBT 47,442 56,321 56,142 51,482 42,183 31,079 26,774 9.99%
Tax -12,070 -14,191 -14,082 -12,920 -10,657 -7,856 -6,980 9.55%
NP 35,372 42,130 42,060 38,562 31,526 23,223 19,794 10.15%
-
NP to SH 35,372 42,130 42,058 38,560 31,524 23,223 19,794 10.15%
-
Tax Rate 25.44% 25.20% 25.08% 25.10% 25.26% 25.28% 26.07% -
Total Cost 220,867 233,323 248,855 233,943 172,135 136,758 122,265 10.35%
-
Net Worth 561,771 508,331 436,760 372,267 315,789 262,809 229,377 16.09%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,601 8,869 7,757 6,638 6,590 5,490 8,871 -4.80%
Div Payout % 18.66% 21.05% 18.45% 17.22% 20.91% 23.64% 44.82% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 561,771 508,331 436,760 372,267 315,789 262,809 229,377 16.09%
NOSH 550,108 554,342 554,123 553,228 549,198 549,007 554,453 -0.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.80% 15.29% 14.46% 14.15% 15.48% 14.52% 13.93% -
ROE 6.30% 8.29% 9.63% 10.36% 9.98% 8.84% 8.63% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.58 49.69 52.50 49.26 37.08 29.14 25.62 10.47%
EPS 6.43 7.60 7.59 6.97 5.74 4.23 3.57 10.29%
DPS 1.20 1.60 1.40 1.20 1.20 1.00 1.60 -4.67%
NAPS 1.0212 0.917 0.7882 0.6729 0.575 0.4787 0.4137 16.24%
Adjusted Per Share Value based on latest NOSH - 552,592
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 43.98 47.27 49.93 46.77 34.95 27.46 24.38 10.32%
EPS 6.07 7.23 7.22 6.62 5.41 3.99 3.40 10.13%
DPS 1.13 1.52 1.33 1.14 1.13 0.94 1.52 -4.81%
NAPS 0.9641 0.8724 0.7496 0.6389 0.542 0.451 0.3937 16.09%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.94 2.00 1.58 1.67 1.36 0.76 0.69 -
P/RPS 4.16 4.02 3.01 3.39 3.67 2.61 2.69 7.53%
P/EPS 30.17 26.32 20.82 23.96 23.69 17.97 19.33 7.69%
EY 3.31 3.80 4.80 4.17 4.22 5.57 5.17 -7.15%
DY 0.62 0.80 0.89 0.72 0.88 1.32 2.32 -19.73%
P/NAPS 1.90 2.18 2.00 2.48 2.37 1.59 1.67 2.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 21/08/08 -
Price 1.90 1.82 1.65 1.45 1.56 0.89 0.56 -
P/RPS 4.08 3.66 3.14 2.94 4.21 3.05 2.19 10.92%
P/EPS 29.55 23.95 21.74 20.80 27.18 21.04 15.69 11.12%
EY 3.38 4.18 4.60 4.81 3.68 4.75 6.38 -10.04%
DY 0.63 0.88 0.85 0.83 0.77 1.12 2.86 -22.27%
P/NAPS 1.86 1.98 2.09 2.15 2.71 1.86 1.35 5.48%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment