[HSL] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 60.47%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 337,897 385,341 494,499 411,601 405,571 443,156 422,928 -3.66%
PBT 42,933 59,490 72,819 76,102 84,302 86,528 81,642 -10.14%
Tax -11,012 -14,796 -18,295 -19,339 -21,339 -21,741 -20,516 -9.84%
NP 31,921 44,694 54,524 56,763 62,963 64,787 61,126 -10.25%
-
NP to SH 31,858 44,677 54,524 56,763 62,963 64,785 61,123 -10.28%
-
Tax Rate 25.65% 24.87% 25.12% 25.41% 25.31% 25.13% 25.13% -
Total Cost 305,976 340,647 439,975 354,838 342,608 378,369 361,802 -2.75%
-
Net Worth 725,252 694,864 641,866 583,085 524,285 458,648 391,750 10.79%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,495 5,495 5,496 6,600 8,852 7,758 6,625 -3.06%
Div Payout % 17.25% 12.30% 10.08% 11.63% 14.06% 11.98% 10.84% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 725,252 694,864 641,866 583,085 524,285 458,648 391,750 10.79%
NOSH 582,676 582,675 549,637 550,029 553,277 554,191 552,149 0.90%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.45% 11.60% 11.03% 13.79% 15.52% 14.62% 14.45% -
ROE 4.39% 6.43% 8.49% 9.73% 12.01% 14.13% 15.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.49 70.12 89.97 74.83 73.30 79.96 76.60 -3.59%
EPS 5.80 8.13 9.92 10.32 11.38 11.69 11.07 -10.20%
DPS 1.00 1.00 1.00 1.20 1.60 1.40 1.20 -2.99%
NAPS 1.3198 1.2645 1.1678 1.0601 0.9476 0.8276 0.7095 10.88%
Adjusted Per Share Value based on latest NOSH - 549,897
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.99 66.13 84.87 70.64 69.60 76.06 72.58 -3.66%
EPS 5.47 7.67 9.36 9.74 10.81 11.12 10.49 -10.27%
DPS 0.94 0.94 0.94 1.13 1.52 1.33 1.14 -3.16%
NAPS 1.2447 1.1925 1.1016 1.0007 0.8998 0.7871 0.6723 10.80%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.46 1.75 1.76 1.90 1.84 1.59 1.28 -
P/RPS 2.37 2.50 1.96 2.54 2.51 1.99 1.67 6.00%
P/EPS 25.18 21.52 17.74 18.41 16.17 13.60 11.56 13.84%
EY 3.97 4.65 5.64 5.43 6.18 7.35 8.65 -12.16%
DY 0.68 0.57 0.57 0.63 0.87 0.88 0.94 -5.24%
P/NAPS 1.11 1.38 1.51 1.79 1.94 1.92 1.80 -7.73%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 26/11/15 28/11/14 28/11/13 28/11/12 22/11/11 -
Price 1.48 1.70 1.93 1.95 1.93 1.49 1.24 -
P/RPS 2.41 2.42 2.15 2.61 2.63 1.86 1.62 6.83%
P/EPS 25.53 20.91 19.46 18.90 16.96 12.75 11.20 14.70%
EY 3.92 4.78 5.14 5.29 5.90 7.85 8.93 -12.81%
DY 0.68 0.59 0.52 0.62 0.83 0.94 0.97 -5.74%
P/NAPS 1.12 1.34 1.65 1.84 2.04 1.80 1.75 -7.16%

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