[HSL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.96%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 136,028 158,438 155,361 130,118 152,241 150,422 134,348 0.20%
PBT 21,817 23,659 28,660 27,981 30,386 30,160 27,281 -3.65%
Tax -5,459 -5,808 -7,269 -7,148 -7,659 -7,596 -6,994 -4.04%
NP 16,358 17,851 21,391 20,833 22,727 22,564 20,287 -3.52%
-
NP to SH 16,342 17,851 21,391 20,833 22,727 22,563 20,286 -3.53%
-
Tax Rate 25.02% 24.55% 25.36% 25.55% 25.21% 25.19% 25.64% -
Total Cost 119,670 140,587 133,970 109,285 129,514 127,858 114,061 0.80%
-
Net Worth 694,864 641,427 582,945 523,643 461,001 391,404 330,881 13.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 694,864 641,427 582,945 523,643 461,001 391,404 330,881 13.15%
NOSH 582,675 549,261 549,897 552,599 557,034 551,662 548,270 1.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.03% 11.27% 13.77% 16.01% 14.93% 15.00% 15.10% -
ROE 2.35% 2.78% 3.67% 3.98% 4.93% 5.76% 6.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.75 28.85 28.25 23.55 27.33 27.27 24.50 0.16%
EPS 2.97 3.25 3.89 3.77 4.08 4.09 3.70 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2645 1.1678 1.0601 0.9476 0.8276 0.7095 0.6035 13.10%
Adjusted Per Share Value based on latest NOSH - 552,599
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.35 27.19 26.66 22.33 26.13 25.82 23.06 0.20%
EPS 2.80 3.06 3.67 3.58 3.90 3.87 3.48 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1925 1.1008 1.0005 0.8987 0.7912 0.6717 0.5679 13.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.75 1.76 1.90 1.84 1.59 1.28 1.69 -
P/RPS 7.07 6.10 6.73 7.81 5.82 4.69 6.90 0.40%
P/EPS 58.85 54.15 48.84 48.81 38.97 31.30 45.68 4.30%
EY 1.70 1.85 2.05 2.05 2.57 3.20 2.19 -4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.51 1.79 1.94 1.92 1.80 2.80 -11.11%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 28/11/14 28/11/13 28/11/12 22/11/11 25/11/10 -
Price 1.70 1.93 1.95 1.93 1.49 1.24 1.88 -
P/RPS 6.87 6.69 6.90 8.20 5.45 4.55 7.67 -1.81%
P/EPS 57.16 59.38 50.13 51.19 36.52 30.32 50.81 1.98%
EY 1.75 1.68 1.99 1.95 2.74 3.30 1.97 -1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.65 1.84 2.04 1.80 1.75 3.12 -13.12%

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