[HSL] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	587,806	599,924	557,119	418,701	326,991	267,808	253,151	15.05%
YoY %	-2.02%	7.68%	33.06%	28.05%	22.10%	5.79%	-	-
Horiz. %	232.20%	236.98%	220.07%	165.40%	129.17%	105.79%	100.00%	-
PBT	121,329	121,257	107,718	86,672	60,764	55,445	50,695	15.64%
YoY %	0.06%	12.57%	24.28%	42.64%	9.59%	9.37%	-	-
Horiz. %	239.33%	239.19%	212.48%	170.97%	119.86%	109.37%	100.00%	-
Tax	-30,564	-30,491	-27,243	-22,046	-15,496	-14,661	-14,896	12.71%
YoY %	-0.24%	-11.92%	-23.57%	-42.27%	-5.70%	1.58%	-	-
Horiz. %	205.18%	204.69%	182.89%	148.00%	104.03%	98.42%	100.00%	-
NP	90,765	90,766	80,475	64,626	45,268	40,784	35,799	16.75%
YoY %	-0.00%	12.79%	24.52%	42.76%	10.99%	13.92%	-	-
Horiz. %	253.54%	253.54%	224.80%	180.52%	126.45%	113.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,765	90,762	80,471	64,625	45,268	40,784	35,799	16.75%
YoY %	0.00%	12.79%	24.52%	42.76%	10.99%	13.92%	-	-
Horiz. %	253.54%	253.53%	224.79%	180.52%	126.45%	113.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.19%	25.15%	25.29%	25.44%	25.50%	26.44%	29.38%	-
YoY %	0.16%	-0.55%	-0.59%	-0.24%	-3.56%	-10.01%	-	-
Horiz. %	85.74%	85.60%	86.08%	86.59%	86.79%	89.99%	100.00%	-
Total Cost	497,041	509,158	476,644	354,075	281,723	227,024	217,352	14.76%
YoY %	-2.38%	6.82%	34.62%	25.68%	24.09%	4.45%	-	-
Horiz. %	228.68%	234.26%	219.30%	162.90%	129.62%	104.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,732	437,090	371,839	316,214	263,059	228,586	204,169	16.41%
YoY %	16.39%	17.55%	17.59%	20.21%	15.08%	11.96%	-	-
Horiz. %	249.17%	214.08%	182.12%	154.88%	128.84%	111.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	23,362	20,943	24,715	14,290	8,810	17,725	24,690	-0.91%
YoY %	11.55%	-15.26%	72.95%	62.20%	-50.30%	-28.21%	-	-
Horiz. %	94.62%	84.82%	100.10%	57.88%	35.68%	71.79%	100.00%	-
Div Payout %	25.74%	23.08%	30.71%	22.11%	19.46%	43.46%	68.97%	-
YoY %	11.53%	-24.85%	38.90%	13.62%	-55.22%	-36.99%	-	-
Horiz. %	37.32%	33.46%	44.53%	32.06%	28.22%	63.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	508,732	437,090	371,839	316,214	263,059	228,586	204,169	16.41%
YoY %	16.39%	17.55%	17.59%	20.21%	15.08%	11.96%	-	-
Horiz. %	249.17%	214.08%	182.12%	154.88%	128.84%	111.96%	100.00%	-
NOSH	554,779	554,543	552,592	549,938	549,527	552,541	111,422	30.64%
YoY %	0.04%	0.35%	0.48%	0.07%	-0.55%	395.90%	-	-
Horiz. %	497.91%	497.70%	495.95%	493.56%	493.19%	495.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	15.44%	15.13%	14.44%	15.43%	13.84%	15.23%	14.14%	-
YoY %	2.05%	4.78%	-6.42%	11.49%	-9.13%	7.71%	-	-
Horiz. %	109.19%	107.00%	102.12%	109.12%	97.88%	107.71%	100.00%	-
ROE	17.84%	20.77%	21.64%	20.44%	17.21%	17.84%	17.53%	-
YoY %	-14.11%	-4.02%	5.87%	18.77%	-3.53%	1.77%	-	-
Horiz. %	101.77%	118.48%	123.45%	116.60%	98.17%	101.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	105.95	108.18	100.82	76.14	59.50	48.47	227.20	-11.92%
YoY %	-2.06%	7.30%	32.41%	27.97%	22.76%	-78.67%	-	-
Horiz. %	46.63%	47.61%	44.38%	33.51%	26.19%	21.33%	100.00%	-
EPS	16.36	16.37	14.56	11.75	8.24	7.38	32.13	-10.63%
YoY %	-0.06%	12.43%	23.91%	42.60%	11.65%	-77.03%	-	-
Horiz. %	50.92%	50.95%	45.32%	36.57%	25.65%	22.97%	100.00%	-
DPS	4.20	3.80	4.52	2.60	1.60	3.21	22.00	-24.09%
YoY %	10.53%	-15.93%	73.85%	62.50%	-50.16%	-85.41%	-	-
Horiz. %	19.09%	17.27%	20.55%	11.82%	7.27%	14.59%	100.00%	-
NAPS	0.917	0.7882	0.6729	0.575	0.4787	0.4137	1.8324	-10.88%
YoY %	16.34%	17.13%	17.03%	20.12%	15.71%	-77.42%	-	-
Horiz. %	50.04%	43.01%	36.72%	31.38%	26.12%	22.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 549,938
RPS	100.88	102.96	95.61	71.86	56.12	45.96	43.45	15.05%
YoY %	-2.02%	7.69%	33.05%	28.05%	22.11%	5.78%	-	-
Horiz. %	232.17%	236.96%	220.05%	165.39%	129.16%	105.78%	100.00%	-
EPS	15.58	15.58	13.81	11.09	7.77	7.00	6.14	16.77%
YoY %	0.00%	12.82%	24.53%	42.73%	11.00%	14.01%	-	-
Horiz. %	253.75%	253.75%	224.92%	180.62%	126.55%	114.01%	100.00%	-
DPS	4.01	3.59	4.24	2.45	1.51	3.04	4.24	-0.92%
YoY %	11.70%	-15.33%	73.06%	62.25%	-50.33%	-28.30%	-	-
Horiz. %	94.58%	84.67%	100.00%	57.78%	35.61%	71.70%	100.00%	-
NAPS	0.8731	0.7501	0.6382	0.5427	0.4515	0.3923	0.3504	16.41%
YoY %	16.40%	17.53%	17.60%	20.20%	15.09%	11.96%	-	-
Horiz. %	249.17%	214.07%	182.13%	154.88%	128.85%	111.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.00	1.58	1.67	1.36	0.76	0.69	0.95	-
P/RPS	1.89	1.46	1.66	1.79	1.28	1.42	0.42	28.46%
YoY %	29.45%	-12.05%	-7.26%	39.84%	-9.86%	238.10%	-	-
Horiz. %	450.00%	347.62%	395.24%	426.19%	304.76%	338.10%	100.00%	-
P/EPS	12.22	9.65	11.47	11.57	9.23	9.35	2.96	26.62%
YoY %	26.63%	-15.87%	-0.86%	25.35%	-1.28%	215.88%	-	-
Horiz. %	412.84%	326.01%	387.50%	390.88%	311.82%	315.88%	100.00%	-
EY	8.18	10.36	8.72	8.64	10.84	10.70	33.82	-21.04%
YoY %	-21.04%	18.81%	0.93%	-20.30%	1.31%	-68.36%	-	-
Horiz. %	24.19%	30.63%	25.78%	25.55%	32.05%	31.64%	100.00%	-
DY	2.10	2.41	2.71	1.91	2.11	4.65	23.16	-32.94%
YoY %	-12.86%	-11.07%	41.88%	-9.48%	-54.62%	-79.92%	-	-
Horiz. %	9.07%	10.41%	11.70%	8.25%	9.11%	20.08%	100.00%	-
P/NAPS	2.18	2.00	2.48	2.37	1.59	1.67	0.52	26.95%
YoY %	9.00%	-19.35%	4.64%	49.06%	-4.79%	221.15%	-	-
Horiz. %	419.23%	384.62%	476.92%	455.77%	305.77%	321.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	29/08/12	25/08/11	25/08/10	19/08/09	21/08/08	16/08/07	-
Price	1.82	1.65	1.45	1.56	0.89	0.56	0.75	-
P/RPS	1.72	1.53	1.44	2.05	1.50	1.16	0.33	31.64%
YoY %	12.42%	6.25%	-29.76%	36.67%	29.31%	251.52%	-	-
Horiz. %	521.21%	463.64%	436.36%	621.21%	454.55%	351.52%	100.00%	-
P/EPS	11.12	10.08	9.96	13.28	10.80	7.59	2.33	29.72%
YoY %	10.32%	1.20%	-25.00%	22.96%	42.29%	225.75%	-	-
Horiz. %	477.25%	432.62%	427.47%	569.96%	463.52%	325.75%	100.00%	-
EY	8.99	9.92	10.04	7.53	9.26	13.18	42.84	-22.89%
YoY %	-9.38%	-1.20%	33.33%	-18.68%	-29.74%	-69.23%	-	-
Horiz. %	20.99%	23.16%	23.44%	17.58%	21.62%	30.77%	100.00%	-
DY	2.31	2.30	3.12	1.67	1.80	5.73	29.33	-34.50%
YoY %	0.43%	-26.28%	86.83%	-7.22%	-68.59%	-80.46%	-	-
Horiz. %	7.88%	7.84%	10.64%	5.69%	6.14%	19.54%	100.00%	-
P/NAPS	1.98	2.09	2.15	2.71	1.86	1.35	0.41	29.97%
YoY %	-5.26%	-2.79%	-20.66%	45.70%	37.78%	229.27%	-	-
Horiz. %	482.93%	509.76%	524.39%	660.98%	453.66%	329.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos