[HSL] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.63%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 529,390 599,153 597,087 519,495 389,549 322,029 253,445 13.05%
PBT 109,934 121,020 119,271 103,757 79,797 57,213 55,359 12.10%
Tax -27,827 -30,430 -30,076 -26,186 -20,352 -14,748 -14,704 11.21%
NP 82,107 90,590 89,195 77,571 59,445 42,465 40,655 12.42%
-
NP to SH 82,107 90,589 89,191 77,566 59,446 42,465 40,655 12.42%
-
Tax Rate 25.31% 25.14% 25.22% 25.24% 25.50% 25.78% 26.56% -
Total Cost 447,283 508,563 507,892 441,924 330,104 279,564 212,790 13.17%
-
Net Worth 554,783 497,650 427,838 360,364 304,947 252,194 225,570 16.17%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 18,784 22,249 19,811 24,683 13,186 12,155 17,798 0.90%
Div Payout % 22.88% 24.56% 22.21% 31.82% 22.18% 28.63% 43.78% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 554,783 497,650 427,838 360,364 304,947 252,194 225,570 16.17%
NOSH 552,188 555,413 547,458 553,981 550,447 548,368 553,276 -0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.51% 15.12% 14.94% 14.93% 15.26% 13.19% 16.04% -
ROE 14.80% 18.20% 20.85% 21.52% 19.49% 16.84% 18.02% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 95.87 107.88 109.07 93.77 70.77 58.72 45.81 13.09%
EPS 14.87 16.31 16.29 14.00 10.80 7.74 7.35 12.45%
DPS 3.40 4.00 3.60 4.52 2.40 2.20 3.22 0.91%
NAPS 1.0047 0.896 0.7815 0.6505 0.554 0.4599 0.4077 16.21%
Adjusted Per Share Value based on latest NOSH - 553,981
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 90.85 102.83 102.47 89.16 66.86 55.27 43.50 13.05%
EPS 14.09 15.55 15.31 13.31 10.20 7.29 6.98 12.41%
DPS 3.22 3.82 3.40 4.24 2.26 2.09 3.05 0.90%
NAPS 0.9521 0.8541 0.7343 0.6185 0.5234 0.4328 0.3871 16.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.76 1.48 1.57 1.74 1.48 0.48 0.78 -
P/RPS 1.84 1.37 1.44 1.86 2.09 0.82 1.70 1.32%
P/EPS 11.84 9.07 9.64 12.43 13.70 6.20 10.62 1.82%
EY 8.45 11.02 10.38 8.05 7.30 16.13 9.42 -1.79%
DY 1.93 2.70 2.29 2.60 1.62 4.58 4.12 -11.86%
P/NAPS 1.75 1.65 2.01 2.67 2.67 1.04 1.91 -1.44%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 22/05/13 23/05/12 25/05/11 25/05/10 19/05/09 15/05/08 -
Price 2.03 2.03 1.47 1.67 1.29 0.75 0.83 -
P/RPS 2.12 1.88 1.35 1.78 1.82 1.28 1.81 2.66%
P/EPS 13.65 12.45 9.02 11.93 11.94 9.69 11.30 3.19%
EY 7.32 8.03 11.08 8.38 8.37 10.33 8.85 -3.11%
DY 1.67 1.97 2.45 2.71 1.86 2.93 3.88 -13.10%
P/NAPS 2.02 2.27 1.88 2.57 2.33 1.63 2.04 -0.16%

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