[HSL] YoY TTM Result on 31-Mar-2015 [#1]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	532,485	461,466	610,530	675,159	529,390	599,153	597,087	-1.88%
YoY %	15.39%	-24.42%	-9.57%	27.54%	-11.64%	0.35%	-	-
Horiz. %	89.18%	77.29%	102.25%	113.08%	88.66%	100.35%	100.00%	-
PBT	66,120	68,679	96,516	107,380	109,934	121,020	119,271	-9.36%
YoY %	-3.73%	-28.84%	-10.12%	-2.32%	-9.16%	1.47%	-	-
Horiz. %	55.44%	57.58%	80.92%	90.03%	92.17%	101.47%	100.00%	-
Tax	-16,997	-17,184	-23,688	-27,227	-27,827	-30,430	-30,076	-9.06%
YoY %	1.09%	27.46%	13.00%	2.16%	8.55%	-1.18%	-	-
Horiz. %	56.51%	57.14%	78.76%	90.53%	92.52%	101.18%	100.00%	-
NP	49,123	51,495	72,828	80,153	82,107	90,590	89,195	-9.45%
YoY %	-4.61%	-29.29%	-9.14%	-2.38%	-9.36%	1.56%	-	-
Horiz. %	55.07%	57.73%	81.65%	89.86%	92.05%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,037	51,439	72,828	80,153	82,107	90,589	89,191	-9.48%
YoY %	-4.67%	-29.37%	-9.14%	-2.38%	-9.36%	1.57%	-	-
Horiz. %	54.98%	57.67%	81.65%	89.87%	92.06%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	25.02%	24.54%	25.36%	25.31%	25.14%	25.22%	-
YoY %	2.76%	1.96%	-3.23%	0.20%	0.68%	-0.32%	-	-
Horiz. %	101.94%	99.21%	97.30%	100.56%	100.36%	99.68%	100.00%	-
Total Cost	483,362	409,971	537,702	595,006	447,283	508,563	507,892	-0.82%
YoY %	17.90%	-23.75%	-9.63%	33.03%	-12.05%	0.13%	-	-
Horiz. %	95.17%	80.72%	105.87%	117.15%	88.07%	100.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	748,607	712,393	673,703	615,827	554,783	497,650	427,838	9.76%
YoY %	5.08%	5.74%	9.40%	11.00%	11.48%	16.32%	-	-
Horiz. %	174.97%	166.51%	157.47%	143.94%	129.67%	116.32%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	13,188	13,184	13,200	15,389	18,784	22,249	19,811	-6.55%
YoY %	0.03%	-0.12%	-14.22%	-18.07%	-15.57%	12.31%	-	-
Horiz. %	66.57%	66.55%	66.63%	77.68%	94.82%	112.31%	100.00%	-
Div Payout %	26.89%	25.63%	18.13%	19.20%	22.88%	24.56%	22.21%	-
YoY %	4.92%	41.37%	-5.57%	-16.08%	-6.84%	10.58%	-	-
Horiz. %	121.07%	115.40%	81.63%	86.45%	103.02%	110.58%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	748,607	712,393	673,703	615,827	554,783	497,650	427,838	9.76%
YoY %	5.08%	5.74%	9.40%	11.00%	11.48%	16.32%	-	-
Horiz. %	174.97%	166.51%	157.47%	143.94%	129.67%	116.32%	100.00%	-
NOSH	582,676	582,676	549,155	549,747	552,188	555,413	547,458	1.04%
YoY %	0.00%	6.10%	-0.11%	-0.44%	-0.58%	1.45%	-	-
Horiz. %	106.43%	106.43%	100.31%	100.42%	100.86%	101.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	9.23%	11.16%	11.93%	11.87%	15.51%	15.12%	14.94%	-
YoY %	-17.29%	-6.45%	0.51%	-23.47%	2.58%	1.20%	-	-
Horiz. %	61.78%	74.70%	79.85%	79.45%	103.82%	101.20%	100.00%	-
ROE	6.55%	7.22%	10.81%	13.02%	14.80%	18.20%	20.85%	-
YoY %	-9.28%	-33.21%	-16.97%	-12.03%	-18.68%	-12.71%	-	-
Horiz. %	31.41%	34.63%	51.85%	62.45%	70.98%	87.29%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	96.90	83.98	111.18	122.81	95.87	107.88	109.07	-1.95%
YoY %	15.38%	-24.46%	-9.47%	28.10%	-11.13%	-1.09%	-	-
Horiz. %	88.84%	77.00%	101.93%	112.60%	87.90%	98.91%	100.00%	-
EPS	8.92	9.36	13.26	14.58	14.87	16.31	16.29	-9.54%
YoY %	-4.70%	-29.41%	-9.05%	-1.95%	-8.83%	0.12%	-	-
Horiz. %	54.76%	57.46%	81.40%	89.50%	91.28%	100.12%	100.00%	-
DPS	2.40	2.40	2.40	2.80	3.40	4.00	3.60	-6.53%
YoY %	0.00%	0.00%	-14.29%	-17.65%	-15.00%	11.11%	-	-
Horiz. %	66.67%	66.67%	66.67%	77.78%	94.44%	111.11%	100.00%	-
NAPS	1.3623	1.2964	1.2268	1.1202	1.0047	0.896	0.7815	9.69%
YoY %	5.08%	5.67%	9.52%	11.50%	12.13%	14.65%	-	-
Horiz. %	174.32%	165.89%	156.98%	143.34%	128.56%	114.65%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 549,747
RPS	91.39	79.20	104.78	115.87	90.85	102.83	102.47	-1.88%
YoY %	15.39%	-24.41%	-9.57%	27.54%	-11.65%	0.35%	-	-
Horiz. %	89.19%	77.29%	102.25%	113.08%	88.66%	100.35%	100.00%	-
EPS	8.42	8.83	12.50	13.76	14.09	15.55	15.31	-9.48%
YoY %	-4.64%	-29.36%	-9.16%	-2.34%	-9.39%	1.57%	-	-
Horiz. %	55.00%	57.67%	81.65%	89.88%	92.03%	101.57%	100.00%	-
DPS	2.26	2.26	2.27	2.64	3.22	3.82	3.40	-6.57%
YoY %	0.00%	-0.44%	-14.02%	-18.01%	-15.71%	12.35%	-	-
Horiz. %	66.47%	66.47%	66.76%	77.65%	94.71%	112.35%	100.00%	-
NAPS	1.2848	1.2226	1.1562	1.0569	0.9521	0.8541	0.7343	9.76%
YoY %	5.09%	5.74%	9.40%	11.01%	11.47%	16.31%	-	-
Horiz. %	174.97%	166.50%	157.46%	143.93%	129.66%	116.31%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	1.44	1.69	2.00	1.81	1.76	1.48	1.57	-
P/RPS	1.49	2.01	1.80	1.47	1.84	1.37	1.44	0.57%
YoY %	-25.87%	11.67%	22.45%	-20.11%	34.31%	-4.86%	-	-
Horiz. %	103.47%	139.58%	125.00%	102.08%	127.78%	95.14%	100.00%	-
P/EPS	16.14	18.05	15.08	12.41	11.84	9.07	9.64	8.96%
YoY %	-10.58%	19.69%	21.51%	4.81%	30.54%	-5.91%	-	-
Horiz. %	167.43%	187.24%	156.43%	128.73%	122.82%	94.09%	100.00%	-
EY	6.20	5.54	6.63	8.06	8.45	11.02	10.38	-8.22%
YoY %	11.91%	-16.44%	-17.74%	-4.62%	-23.32%	6.17%	-	-
Horiz. %	59.73%	53.37%	63.87%	77.65%	81.41%	106.17%	100.00%	-
DY	1.67	1.42	1.20	1.55	1.93	2.70	2.29	-5.12%
YoY %	17.61%	18.33%	-22.58%	-19.69%	-28.52%	17.90%	-	-
Horiz. %	72.93%	62.01%	52.40%	67.69%	84.28%	117.90%	100.00%	-
P/NAPS	1.06	1.30	1.63	1.62	1.75	1.65	2.01	-10.11%
YoY %	-18.46%	-20.25%	0.62%	-7.43%	6.06%	-17.91%	-	-
Horiz. %	52.74%	64.68%	81.09%	80.60%	87.06%	82.09%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	25/05/17	19/05/16	21/05/15	22/05/14	22/05/13	23/05/12	-
Price	1.36	1.66	1.69	1.95	2.03	2.03	1.47	-
P/RPS	1.40	1.98	1.52	1.59	2.12	1.88	1.35	0.60%
YoY %	-29.29%	30.26%	-4.40%	-25.00%	12.77%	39.26%	-	-
Horiz. %	103.70%	146.67%	112.59%	117.78%	157.04%	139.26%	100.00%	-
P/EPS	15.24	17.73	12.74	13.37	13.65	12.45	9.02	9.13%
YoY %	-14.04%	39.17%	-4.71%	-2.05%	9.64%	38.03%	-	-
Horiz. %	168.96%	196.56%	141.24%	148.23%	151.33%	138.03%	100.00%	-
EY	6.56	5.64	7.85	7.48	7.32	8.03	11.08	-8.36%
YoY %	16.31%	-28.15%	4.95%	2.19%	-8.84%	-27.53%	-	-
Horiz. %	59.21%	50.90%	70.85%	67.51%	66.06%	72.47%	100.00%	-
DY	1.76	1.45	1.42	1.44	1.67	1.97	2.45	-5.36%
YoY %	21.38%	2.11%	-1.39%	-13.77%	-15.23%	-19.59%	-	-
Horiz. %	71.84%	59.18%	57.96%	58.78%	68.16%	80.41%	100.00%	-
P/NAPS	1.00	1.28	1.38	1.74	2.02	2.27	1.88	-9.98%
YoY %	-21.88%	-7.25%	-20.69%	-13.86%	-11.01%	20.74%	-	-
Horiz. %	53.19%	68.09%	73.40%	92.55%	107.45%	120.74%	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