[HSL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 114.59%
YoY- 9.07%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 336,060 256,239 275,453 290,915 272,505 203,661 159,981 13.16%
PBT 49,159 47,442 56,321 56,142 51,482 42,183 31,079 7.93%
Tax -12,486 -12,070 -14,191 -14,082 -12,920 -10,657 -7,856 8.02%
NP 36,673 35,372 42,130 42,060 38,562 31,526 23,223 7.90%
-
NP to SH 36,673 35,372 42,130 42,058 38,560 31,524 23,223 7.90%
-
Tax Rate 25.40% 25.44% 25.20% 25.08% 25.10% 25.26% 25.28% -
Total Cost 299,387 220,867 233,323 248,855 233,943 172,135 136,758 13.94%
-
Net Worth 624,210 561,771 508,331 436,760 372,267 315,789 262,809 15.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,498 6,601 8,869 7,757 6,638 6,590 5,490 0.02%
Div Payout % 14.99% 18.66% 21.05% 18.45% 17.22% 20.91% 23.64% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 624,210 561,771 508,331 436,760 372,267 315,789 262,809 15.50%
NOSH 549,820 550,108 554,342 554,123 553,228 549,198 549,007 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.91% 13.80% 15.29% 14.46% 14.15% 15.48% 14.52% -
ROE 5.88% 6.30% 8.29% 9.63% 10.36% 9.98% 8.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.12 46.58 49.69 52.50 49.26 37.08 29.14 13.13%
EPS 6.67 6.43 7.60 7.59 6.97 5.74 4.23 7.88%
DPS 1.00 1.20 1.60 1.40 1.20 1.20 1.00 0.00%
NAPS 1.1353 1.0212 0.917 0.7882 0.6729 0.575 0.4787 15.47%
Adjusted Per Share Value based on latest NOSH - 554,543
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 57.68 43.98 47.27 49.93 46.77 34.95 27.46 13.16%
EPS 6.29 6.07 7.23 7.22 6.62 5.41 3.99 7.87%
DPS 0.94 1.13 1.52 1.33 1.14 1.13 0.94 0.00%
NAPS 1.0713 0.9641 0.8724 0.7496 0.6389 0.542 0.451 15.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.85 1.94 2.00 1.58 1.67 1.36 0.76 -
P/RPS 3.03 4.16 4.02 3.01 3.39 3.67 2.61 2.51%
P/EPS 27.74 30.17 26.32 20.82 23.96 23.69 17.97 7.50%
EY 3.61 3.31 3.80 4.80 4.17 4.22 5.57 -6.97%
DY 0.54 0.62 0.80 0.89 0.72 0.88 1.32 -13.83%
P/NAPS 1.63 1.90 2.18 2.00 2.48 2.37 1.59 0.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 -
Price 1.72 1.90 1.82 1.65 1.45 1.56 0.89 -
P/RPS 2.81 4.08 3.66 3.14 2.94 4.21 3.05 -1.35%
P/EPS 25.79 29.55 23.95 21.74 20.80 27.18 21.04 3.44%
EY 3.88 3.38 4.18 4.60 4.81 3.68 4.75 -3.31%
DY 0.58 0.63 0.88 0.85 0.83 0.77 1.12 -10.38%
P/NAPS 1.52 1.86 1.98 2.09 2.15 2.71 1.86 -3.30%

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