[HSL] YoY 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- 14.59%
YoY- 7.52%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 149,596 140,214 140,369 151,716 148,879 111,255 82,103 10.51%
PBT 22,898 25,408 30,238 29,929 27,943 23,982 17,107 4.97%
Tax -5,850 -6,436 -7,603 -7,469 -7,054 -5,997 -4,303 5.24%
NP 17,048 18,972 22,635 22,460 20,889 17,985 12,804 4.88%
-
NP to SH 17,048 18,972 22,635 22,459 20,888 17,983 12,804 4.88%
-
Tax Rate 25.55% 25.33% 25.14% 24.96% 25.24% 25.01% 25.15% -
Total Cost 132,548 121,242 117,734 129,256 127,990 93,270 69,299 11.40%
-
Net Worth 624,341 561,571 508,732 437,090 371,839 316,214 263,059 15.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,499 6,598 8,876 7,763 6,631 6,599 5,495 0.01%
Div Payout % 32.26% 34.78% 39.22% 34.57% 31.75% 36.70% 42.92% -
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 624,341 561,571 508,732 437,090 371,839 316,214 263,059 15.48%
NOSH 549,935 549,913 554,779 554,543 552,592 549,938 549,527 0.01%
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 11.40% 13.53% 16.13% 14.80% 14.03% 16.17% 15.60% -
ROE 2.73% 3.38% 4.45% 5.14% 5.62% 5.69% 4.87% -
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 27.20 25.50 25.30 27.36 26.94 20.23 14.94 10.49%
EPS 3.10 3.45 4.08 4.05 3.78 3.27 2.33 4.87%
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 25.67 24.06 24.09 26.04 25.55 19.09 14.09 10.50%
EPS 2.93 3.26 3.88 3.85 3.58 3.09 2.20 4.88%
DPS 0.94 1.13 1.52 1.33 1.14 1.13 0.94 0.00%
NAPS 1.0715 0.9638 0.8731 0.7501 0.6382 0.5427 0.4515 15.48%
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 6.80 7.61 7.90 5.78 6.20 6.72 5.09 4.94%
P/EPS 59.68 56.23 49.02 39.01 44.18 41.59 32.62 10.58%
EY 1.68 1.78 2.04 2.56 2.26 2.40 3.07 -9.55%
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 6.32 7.45 7.19 6.03 5.38 7.71 5.96 0.98%
P/EPS 55.48 55.07 44.61 40.74 38.36 47.71 38.20 6.41%
EY 1.80 1.82 2.24 2.45 2.61 2.10 2.62 -6.06%
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