[HSL] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	687,618	554,478	565,683	601,743	573,193	451,324	349,074	11.95%
YoY %	24.01%	-1.98%	-5.99%	4.98%	27.00%	29.29%	-	-
Horiz. %	196.98%	158.84%	162.05%	172.38%	164.20%	129.29%	100.00%	-
PBT	99,869	105,783	118,924	121,483	110,597	93,283	66,611	6.97%
YoY %	-5.59%	-11.05%	-2.11%	9.84%	18.56%	40.04%	-	-
Horiz. %	149.93%	158.81%	178.54%	182.38%	166.03%	140.04%	100.00%	-
Tax	-25,180	-26,781	-30,053	-30,554	-27,845	-23,836	-16,872	6.89%
YoY %	5.98%	10.89%	1.64%	-9.73%	-16.82%	-41.28%	-	-
Horiz. %	149.24%	158.73%	178.12%	181.09%	165.04%	141.28%	100.00%	-
NP	74,689	79,002	88,871	90,929	82,752	69,447	49,739	7.00%
YoY %	-5.46%	-11.10%	-2.26%	9.88%	19.16%	39.62%	-	-
Horiz. %	150.16%	158.83%	178.67%	182.81%	166.37%	139.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,689	79,002	88,871	90,926	82,748	69,444	49,740	7.00%
YoY %	-5.46%	-11.10%	-2.26%	9.88%	19.16%	39.61%	-	-
Horiz. %	150.16%	158.83%	178.67%	182.80%	166.36%	139.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	25.32%	25.27%	25.15%	25.18%	25.55%	25.33%	-
YoY %	-0.43%	0.20%	0.48%	-0.12%	-1.45%	0.87%	-	-
Horiz. %	99.53%	99.96%	99.76%	99.29%	99.41%	100.87%	100.00%	-
Total Cost	612,929	475,476	476,812	510,814	490,441	381,877	299,335	12.68%
YoY %	28.91%	-0.28%	-6.66%	4.15%	28.43%	27.58%	-	-
Horiz. %	204.76%	158.84%	159.29%	170.65%	163.84%	127.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	641,427	582,945	523,643	461,001	391,404	330,881	278,901	14.88%
YoY %	10.03%	11.32%	13.59%	17.78%	18.29%	18.64%	-	-
Horiz. %	229.98%	209.02%	187.75%	165.29%	140.34%	118.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	14,290	16,507	23,362	20,943	24,715	14,290	8,810	8.39%
YoY %	-13.43%	-29.34%	11.55%	-15.26%	72.95%	62.20%	-	-
Horiz. %	162.20%	187.37%	265.18%	237.72%	280.53%	162.20%	100.00%	-
Div Payout %	19.13%	20.89%	26.29%	23.03%	29.87%	20.58%	17.71%	-
YoY %	-8.43%	-20.54%	14.16%	-22.90%	45.14%	16.21%	-	-
Horiz. %	108.02%	117.96%	148.45%	130.04%	168.66%	116.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	641,427	582,945	523,643	461,001	391,404	330,881	278,901	14.88%
YoY %	10.03%	11.32%	13.59%	17.78%	18.29%	18.64%	-	-
Horiz. %	229.98%	209.02%	187.75%	165.29%	140.34%	118.64%	100.00%	-
NOSH	549,261	549,897	552,599	557,034	551,662	548,270	550,427	-0.03%
YoY %	-0.12%	-0.49%	-0.80%	0.97%	0.62%	-0.39%	-	-
Horiz. %	99.79%	99.90%	100.39%	101.20%	100.22%	99.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	10.86%	14.25%	15.71%	15.11%	14.44%	15.39%	14.25%	-
YoY %	-23.79%	-9.29%	3.97%	4.64%	-6.17%	8.00%	-	-
Horiz. %	76.21%	100.00%	110.25%	106.04%	101.33%	108.00%	100.00%	-
ROE	11.64%	13.55%	16.97%	19.72%	21.14%	20.99%	17.83%	-
YoY %	-14.10%	-20.15%	-13.95%	-6.72%	0.71%	17.72%	-	-
Horiz. %	65.28%	76.00%	95.18%	110.60%	118.56%	117.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	125.19	100.83	102.37	108.03	103.90	82.32	63.42	11.99%
YoY %	24.16%	-1.50%	-5.24%	3.97%	26.21%	29.80%	-	-
Horiz. %	197.40%	158.99%	161.42%	170.34%	163.83%	129.80%	100.00%	-
EPS	13.60	14.37	16.08	16.32	15.00	12.67	9.04	7.04%
YoY %	-5.36%	-10.63%	-1.47%	8.80%	18.39%	40.15%	-	-
Horiz. %	150.44%	158.96%	177.88%	180.53%	165.93%	140.15%	100.00%	-
DPS	2.60	3.00	4.20	3.80	4.52	2.60	1.60	8.42%
YoY %	-13.33%	-28.57%	10.53%	-15.93%	73.85%	62.50%	-	-
Horiz. %	162.50%	187.50%	262.50%	237.50%	282.50%	162.50%	100.00%	-
NAPS	1.1678	1.0601	0.9476	0.8276	0.7095	0.6035	0.5067	14.92%
YoY %	10.16%	11.87%	14.50%	16.65%	17.56%	19.10%	-	-
Horiz. %	230.47%	209.22%	187.01%	163.33%	140.02%	119.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 557,034
RPS	118.01	95.16	97.08	103.27	98.37	77.46	59.91	11.95%
YoY %	24.01%	-1.98%	-5.99%	4.98%	26.99%	29.29%	-	-
Horiz. %	196.98%	158.84%	162.04%	172.38%	164.20%	129.29%	100.00%	-
EPS	12.82	13.56	15.25	15.60	14.20	11.92	8.54	7.00%
YoY %	-5.46%	-11.08%	-2.24%	9.86%	19.13%	39.58%	-	-
Horiz. %	150.12%	158.78%	178.57%	182.67%	166.28%	139.58%	100.00%	-
DPS	2.45	2.83	4.01	3.59	4.24	2.45	1.51	8.39%
YoY %	-13.43%	-29.43%	11.70%	-15.33%	73.06%	62.25%	-	-
Horiz. %	162.25%	187.42%	265.56%	237.75%	280.79%	162.25%	100.00%	-
NAPS	1.1008	1.0005	0.8987	0.7912	0.6717	0.5679	0.4787	14.88%
YoY %	10.02%	11.33%	13.59%	17.79%	18.28%	18.63%	-	-
Horiz. %	229.96%	209.00%	187.74%	165.28%	140.32%	118.63%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.76	1.90	1.84	1.59	1.28	1.69	1.05	-
P/RPS	1.41	1.88	1.80	1.47	1.23	2.05	1.66	-2.68%
YoY %	-25.00%	4.44%	22.45%	19.51%	-40.00%	23.49%	-	-
Horiz. %	84.94%	113.25%	108.43%	88.55%	74.10%	123.49%	100.00%	-
P/EPS	12.94	13.23	11.44	9.74	8.53	13.34	11.62	1.80%
YoY %	-2.19%	15.65%	17.45%	14.19%	-36.06%	14.80%	-	-
Horiz. %	111.36%	113.86%	98.45%	83.82%	73.41%	114.80%	100.00%	-
EY	7.73	7.56	8.74	10.27	11.72	7.49	8.61	-1.78%
YoY %	2.25%	-13.50%	-14.90%	-12.37%	56.48%	-13.01%	-	-
Horiz. %	89.78%	87.80%	101.51%	119.28%	136.12%	86.99%	100.00%	-
DY	1.48	1.58	2.28	2.39	3.53	1.54	1.52	-0.44%
YoY %	-6.33%	-30.70%	-4.60%	-32.29%	129.22%	1.32%	-	-
Horiz. %	97.37%	103.95%	150.00%	157.24%	232.24%	101.32%	100.00%	-
P/NAPS	1.51	1.79	1.94	1.92	1.80	2.80	2.07	-5.11%
YoY %	-15.64%	-7.73%	1.04%	6.67%	-35.71%	35.27%	-	-
Horiz. %	72.95%	86.47%	93.72%	92.75%	86.96%	135.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	28/11/14	28/11/13	28/11/12	22/11/11	25/11/10	19/11/09	-
Price	1.93	1.95	1.93	1.49	1.24	1.88	1.11	-
P/RPS	1.54	1.93	1.89	1.38	1.19	2.28	1.75	-2.10%
YoY %	-20.21%	2.12%	36.96%	15.97%	-47.81%	30.29%	-	-
Horiz. %	88.00%	110.29%	108.00%	78.86%	68.00%	130.29%	100.00%	-
P/EPS	14.19	13.57	12.00	9.13	8.27	14.84	12.28	2.43%
YoY %	4.57%	13.08%	31.43%	10.40%	-44.27%	20.85%	-	-
Horiz. %	115.55%	110.50%	97.72%	74.35%	67.35%	120.85%	100.00%	-
EY	7.05	7.37	8.33	10.96	12.10	6.74	8.14	-2.36%
YoY %	-4.34%	-11.52%	-24.00%	-9.42%	79.53%	-17.20%	-	-
Horiz. %	86.61%	90.54%	102.33%	134.64%	148.65%	82.80%	100.00%	-
DY	1.35	1.54	2.18	2.55	3.65	1.38	1.44	-1.06%
YoY %	-12.34%	-29.36%	-14.51%	-30.14%	164.49%	-4.17%	-	-
Horiz. %	93.75%	106.94%	151.39%	177.08%	253.47%	95.83%	100.00%	-
P/NAPS	1.65	1.84	2.04	1.80	1.75	3.12	2.19	-4.60%
YoY %	-10.33%	-9.80%	13.33%	2.86%	-43.91%	42.47%	-	-
Horiz. %	75.34%	84.02%	93.15%	82.19%	79.91%	142.47%	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