[HSL] YoY TTM Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	627,303	451,102	545,578	687,618	554,478	565,683	601,743	0.69%
YoY %	39.06%	-17.32%	-20.66%	24.01%	-1.98%	-5.99%	-	-
Horiz. %	104.25%	74.97%	90.67%	114.27%	92.15%	94.01%	100.00%	-
PBT	76,580	58,618	87,908	99,869	105,783	118,924	121,483	-7.39%
YoY %	30.64%	-33.32%	-11.98%	-5.59%	-11.05%	-2.11%	-	-
Horiz. %	63.04%	48.25%	72.36%	82.21%	87.08%	97.89%	100.00%	-
Tax	-19,615	-14,932	-21,540	-25,180	-26,781	-30,053	-30,554	-7.11%
YoY %	-31.36%	30.68%	14.46%	5.98%	10.89%	1.64%	-	-
Horiz. %	64.20%	48.87%	70.50%	82.41%	87.65%	98.36%	100.00%	-
NP	56,965	43,686	66,368	74,689	79,002	88,871	90,929	-7.49%
YoY %	30.40%	-34.18%	-11.14%	-5.46%	-11.10%	-2.26%	-	-
Horiz. %	62.65%	48.04%	72.99%	82.14%	86.88%	97.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,880	43,604	66,351	74,689	79,002	88,871	90,926	-7.51%
YoY %	30.45%	-34.28%	-11.16%	-5.46%	-11.10%	-2.26%	-	-
Horiz. %	62.56%	47.96%	72.97%	82.14%	86.89%	97.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.61%	25.47%	24.50%	25.21%	25.32%	25.27%	25.15%	-
YoY %	0.55%	3.96%	-2.82%	-0.43%	0.20%	0.48%	-	-
Horiz. %	101.83%	101.27%	97.42%	100.24%	100.68%	100.48%	100.00%	-
Total Cost	570,338	407,416	479,210	612,929	475,476	476,812	510,814	1.85%
YoY %	39.99%	-14.98%	-21.82%	28.91%	-0.28%	-6.66%	-	-
Horiz. %	111.65%	79.76%	93.81%	119.99%	93.08%	93.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	769,323	725,252	694,864	641,427	582,945	523,643	461,001	8.90%
YoY %	6.08%	4.37%	8.33%	10.03%	11.32%	13.59%	-	-
Horiz. %	166.88%	157.32%	150.73%	139.14%	126.45%	113.59%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	13,188	13,188	13,192	14,290	16,507	23,362	20,943	-7.41%
YoY %	0.00%	-0.03%	-7.68%	-13.43%	-29.34%	11.55%	-	-
Horiz. %	62.97%	62.97%	62.99%	68.23%	78.82%	111.55%	100.00%	-
Div Payout %	23.19%	30.25%	19.88%	19.13%	20.89%	26.29%	23.03%	-
YoY %	-23.34%	52.16%	3.92%	-8.43%	-20.54%	14.16%	-	-
Horiz. %	100.69%	131.35%	86.32%	83.07%	90.71%	114.16%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	769,323	725,252	694,864	641,427	582,945	523,643	461,001	8.90%
YoY %	6.08%	4.37%	8.33%	10.03%	11.32%	13.59%	-	-
Horiz. %	166.88%	157.32%	150.73%	139.14%	126.45%	113.59%	100.00%	-
NOSH	582,676	582,676	582,675	549,261	549,897	552,599	557,034	0.75%
YoY %	0.00%	0.00%	6.08%	-0.12%	-0.49%	-0.80%	-	-
Horiz. %	104.60%	104.60%	104.60%	98.60%	98.72%	99.20%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	9.08%	9.68%	12.16%	10.86%	14.25%	15.71%	15.11%	-
YoY %	-6.20%	-20.39%	11.97%	-23.79%	-9.29%	3.97%	-	-
Horiz. %	60.09%	64.06%	80.48%	71.87%	94.31%	103.97%	100.00%	-
ROE	7.39%	6.01%	9.55%	11.64%	13.55%	16.97%	19.72%	-
YoY %	22.96%	-37.07%	-17.96%	-14.10%	-20.15%	-13.95%	-	-
Horiz. %	37.47%	30.48%	48.43%	59.03%	68.71%	86.05%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	114.16	82.09	99.28	125.19	100.83	102.37	108.03	0.92%
YoY %	39.07%	-17.31%	-20.70%	24.16%	-1.50%	-5.24%	-	-
Horiz. %	105.67%	75.99%	91.90%	115.88%	93.34%	94.76%	100.00%	-
EPS	10.35	7.93	12.07	13.60	14.37	16.08	16.32	-7.30%
YoY %	30.52%	-34.30%	-11.25%	-5.36%	-10.63%	-1.47%	-	-
Horiz. %	63.42%	48.59%	73.96%	83.33%	88.05%	98.53%	100.00%	-
DPS	2.40	2.40	2.40	2.60	3.00	4.20	3.80	-7.36%
YoY %	0.00%	0.00%	-7.69%	-13.33%	-28.57%	10.53%	-	-
Horiz. %	63.16%	63.16%	63.16%	68.42%	78.95%	110.53%	100.00%	-
NAPS	1.40	1.3198	1.2645	1.1678	1.0601	0.9476	0.8276	9.15%
YoY %	6.08%	4.37%	8.28%	10.16%	11.87%	14.50%	-	-
Horiz. %	169.16%	159.47%	152.79%	141.11%	128.09%	114.50%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 549,261
RPS	107.66	77.42	93.63	118.01	95.16	97.08	103.27	0.69%
YoY %	39.06%	-17.31%	-20.66%	24.01%	-1.98%	-5.99%	-	-
Horiz. %	104.25%	74.97%	90.67%	114.27%	92.15%	94.01%	100.00%	-
EPS	9.76	7.48	11.39	12.82	13.56	15.25	15.60	-7.51%
YoY %	30.48%	-34.33%	-11.15%	-5.46%	-11.08%	-2.24%	-	-
Horiz. %	62.56%	47.95%	73.01%	82.18%	86.92%	97.76%	100.00%	-
DPS	2.26	2.26	2.26	2.45	2.83	4.01	3.59	-7.41%
YoY %	0.00%	0.00%	-7.76%	-13.43%	-29.43%	11.70%	-	-
Horiz. %	62.95%	62.95%	62.95%	68.25%	78.83%	111.70%	100.00%	-
NAPS	1.3203	1.2447	1.1925	1.1008	1.0005	0.8987	0.7912	8.90%
YoY %	6.07%	4.38%	8.33%	10.02%	11.33%	13.59%	-	-
Horiz. %	166.87%	157.32%	150.72%	139.13%	126.45%	113.59%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.38	1.46	1.75	1.76	1.90	1.84	1.59	-
P/RPS	1.21	1.78	1.76	1.41	1.88	1.80	1.47	-3.19%
YoY %	-32.02%	1.14%	24.82%	-25.00%	4.44%	22.45%	-	-
Horiz. %	82.31%	121.09%	119.73%	95.92%	127.89%	122.45%	100.00%	-
P/EPS	13.33	18.40	14.49	12.94	13.23	11.44	9.74	5.36%
YoY %	-27.55%	26.98%	11.98%	-2.19%	15.65%	17.45%	-	-
Horiz. %	136.86%	188.91%	148.77%	132.85%	135.83%	117.45%	100.00%	-
EY	7.50	5.43	6.90	7.73	7.56	8.74	10.27	-5.10%
YoY %	38.12%	-21.30%	-10.74%	2.25%	-13.50%	-14.90%	-	-
Horiz. %	73.03%	52.87%	67.19%	75.27%	73.61%	85.10%	100.00%	-
DY	1.74	1.64	1.37	1.48	1.58	2.28	2.39	-5.15%
YoY %	6.10%	19.71%	-7.43%	-6.33%	-30.70%	-4.60%	-	-
Horiz. %	72.80%	68.62%	57.32%	61.92%	66.11%	95.40%	100.00%	-
P/NAPS	0.99	1.11	1.38	1.51	1.79	1.94	1.92	-10.44%
YoY %	-10.81%	-19.57%	-8.61%	-15.64%	-7.73%	1.04%	-	-
Horiz. %	51.56%	57.81%	71.88%	78.65%	93.23%	101.04%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	23/11/17	24/11/16	26/11/15	28/11/14	28/11/13	28/11/12	-
Price	1.33	1.47	1.70	1.93	1.95	1.93	1.49	-
P/RPS	1.17	1.79	1.71	1.54	1.93	1.89	1.38	-2.71%
YoY %	-34.64%	4.68%	11.04%	-20.21%	2.12%	36.96%	-	-
Horiz. %	84.78%	129.71%	123.91%	111.59%	139.86%	136.96%	100.00%	-
P/EPS	12.85	18.53	14.08	14.19	13.57	12.00	9.13	5.85%
YoY %	-30.65%	31.61%	-0.78%	4.57%	13.08%	31.43%	-	-
Horiz. %	140.74%	202.96%	154.22%	155.42%	148.63%	131.43%	100.00%	-
EY	7.78	5.40	7.10	7.05	7.37	8.33	10.96	-5.54%
YoY %	44.07%	-23.94%	0.71%	-4.34%	-11.52%	-24.00%	-	-
Horiz. %	70.99%	49.27%	64.78%	64.32%	67.24%	76.00%	100.00%	-
DY	1.80	1.63	1.41	1.35	1.54	2.18	2.55	-5.63%
YoY %	10.43%	15.60%	4.44%	-12.34%	-29.36%	-14.51%	-	-
Horiz. %	70.59%	63.92%	55.29%	52.94%	60.39%	85.49%	100.00%	-
P/NAPS	0.95	1.11	1.34	1.65	1.84	2.04	1.80	-10.09%
YoY %	-14.41%	-17.16%	-18.79%	-10.33%	-9.80%	13.33%	-	-
Horiz. %	52.78%	61.67%	74.44%	91.67%	102.22%	113.33%	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