[HSL] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.86%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 193,120 142,878 160,111 158,587 150,266 113,315 87,368 14.12%
PBT 27,050 29,681 34,622 34,955 28,955 23,819 14,861 10.49%
Tax -6,886 -7,442 -8,714 -8,813 -7,329 -6,185 -3,811 10.35%
NP 20,164 22,239 25,908 26,142 21,626 17,634 11,050 10.53%
-
NP to SH 20,164 22,239 25,908 26,141 21,625 17,634 11,050 10.53%
-
Tax Rate 25.46% 25.07% 25.17% 25.21% 25.31% 25.97% 25.64% -
Total Cost 172,956 120,639 134,203 132,445 128,640 95,681 76,318 14.60%
-
Net Worth 595,854 537,148 480,774 410,183 338,700 291,867 243,597 16.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,790 9,908 14,486 13,180 18,084 7,690 3,315 17.63%
Div Payout % 43.60% 44.55% 55.91% 50.42% 83.63% 43.61% 30.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 595,854 537,148 480,774 410,183 338,700 291,867 243,597 16.06%
NOSH 549,427 550,470 557,161 549,180 544,710 549,345 552,500 -0.09%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.44% 15.57% 16.18% 16.48% 14.39% 15.56% 12.65% -
ROE 3.38% 4.14% 5.39% 6.37% 6.38% 6.04% 4.54% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 35.15 25.96 28.74 28.88 27.59 20.63 15.81 14.23%
EPS 3.67 4.04 4.65 4.76 3.97 3.21 2.00 10.64%
DPS 1.60 1.80 2.60 2.40 3.32 1.40 0.60 17.75%
NAPS 1.0845 0.9758 0.8629 0.7469 0.6218 0.5313 0.4409 16.17%
Adjusted Per Share Value based on latest NOSH - 549,180
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.14 24.52 27.48 27.22 25.79 19.45 14.99 14.12%
EPS 3.46 3.82 4.45 4.49 3.71 3.03 1.90 10.50%
DPS 1.51 1.70 2.49 2.26 3.10 1.32 0.57 17.62%
NAPS 1.0226 0.9219 0.8251 0.704 0.5813 0.5009 0.4181 16.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.70 1.87 1.50 1.29 1.69 1.04 0.45 -
P/RPS 4.84 7.20 5.22 4.47 6.13 5.04 2.85 9.22%
P/EPS 46.32 46.29 32.26 27.10 42.57 32.40 22.50 12.78%
EY 2.16 2.16 3.10 3.69 2.35 3.09 4.44 -11.31%
DY 0.94 0.96 1.73 1.86 1.96 1.35 1.33 -5.61%
P/NAPS 1.57 1.92 1.74 1.73 2.72 1.96 1.02 7.44%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 -
Price 1.81 1.73 1.48 1.62 1.75 1.25 0.45 -
P/RPS 5.15 6.67 5.15 5.61 6.34 6.06 2.85 10.35%
P/EPS 49.32 42.82 31.83 34.03 44.08 38.94 22.50 13.96%
EY 2.03 2.34 3.14 2.94 2.27 2.57 4.44 -12.22%
DY 0.88 1.04 1.76 1.48 1.90 1.12 1.33 -6.64%
P/NAPS 1.67 1.77 1.72 2.17 2.81 2.35 1.02 8.55%

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