[HSL] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 115.68%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 211,568 249,313 336,060 256,239 275,453 290,915 272,505 -4.12%
PBT 27,822 37,673 49,159 47,442 56,321 56,142 51,482 -9.73%
Tax -6,994 -9,337 -12,486 -12,070 -14,191 -14,082 -12,920 -9.71%
NP 20,828 28,336 36,673 35,372 42,130 42,060 38,562 -9.74%
-
NP to SH 20,796 28,335 36,673 35,372 42,130 42,058 38,560 -9.77%
-
Tax Rate 25.14% 24.78% 25.40% 25.44% 25.20% 25.08% 25.10% -
Total Cost 190,740 220,977 299,387 220,867 233,323 248,855 233,943 -3.34%
-
Net Worth 714,207 678,063 624,210 561,771 508,331 436,760 372,267 11.45%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,495 5,491 5,498 6,601 8,869 7,757 6,638 -3.09%
Div Payout % 26.42% 19.38% 14.99% 18.66% 21.05% 18.45% 17.22% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 714,207 678,063 624,210 561,771 508,331 436,760 372,267 11.45%
NOSH 582,676 549,127 549,820 550,108 554,342 554,123 553,228 0.86%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.84% 11.37% 10.91% 13.80% 15.29% 14.46% 14.15% -
ROE 2.91% 4.18% 5.88% 6.30% 8.29% 9.63% 10.36% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 38.50 45.40 61.12 46.58 49.69 52.50 49.26 -4.02%
EPS 3.78 5.16 6.67 6.43 7.60 7.59 6.97 -9.68%
DPS 1.00 1.00 1.00 1.20 1.60 1.40 1.20 -2.99%
NAPS 1.2997 1.2348 1.1353 1.0212 0.917 0.7882 0.6729 11.58%
Adjusted Per Share Value based on latest NOSH - 549,913
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.31 42.79 57.68 43.98 47.27 49.93 46.77 -4.12%
EPS 3.57 4.86 6.29 6.07 7.23 7.22 6.62 -9.77%
DPS 0.94 0.94 0.94 1.13 1.52 1.33 1.14 -3.16%
NAPS 1.2257 1.1637 1.0713 0.9641 0.8724 0.7496 0.6389 11.45%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.62 1.70 1.85 1.94 2.00 1.58 1.67 -
P/RPS 4.21 3.74 3.03 4.16 4.02 3.01 3.39 3.67%
P/EPS 42.81 32.95 27.74 30.17 26.32 20.82 23.96 10.14%
EY 2.34 3.04 3.61 3.31 3.80 4.80 4.17 -9.17%
DY 0.62 0.59 0.54 0.62 0.80 0.89 0.72 -2.45%
P/NAPS 1.25 1.38 1.63 1.90 2.18 2.00 2.48 -10.78%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 18/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 -
Price 1.45 1.77 1.72 1.90 1.82 1.65 1.45 -
P/RPS 3.77 3.90 2.81 4.08 3.66 3.14 2.94 4.22%
P/EPS 38.32 34.30 25.79 29.55 23.95 21.74 20.80 10.70%
EY 2.61 2.92 3.88 3.38 4.18 4.60 4.81 -9.67%
DY 0.69 0.56 0.58 0.63 0.88 0.85 0.83 -3.02%
P/NAPS 1.12 1.43 1.52 1.86 1.98 2.09 2.15 -10.29%

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