[HSL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.05%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 464,100 548,449 540,761 550,906 540,340 603,267 590,874 -14.88%
PBT 88,136 113,983 112,402 112,642 104,332 121,149 115,370 -16.44%
Tax -22,536 -28,781 -28,452 -28,382 -26,352 -30,455 -28,988 -15.46%
NP 65,600 85,202 83,950 84,260 77,980 90,694 86,382 -16.77%
-
NP to SH 65,600 85,202 83,950 84,260 77,980 90,692 86,380 -16.77%
-
Tax Rate 25.57% 25.25% 25.31% 25.20% 25.26% 25.14% 25.13% -
Total Cost 398,500 463,247 456,810 466,646 462,360 512,573 504,492 -14.56%
-
Net Worth 554,783 539,870 524,285 508,331 497,650 478,058 458,648 13.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 18,810 11,803 17,738 - 22,160 10,344 -
Div Payout % - 22.08% 14.06% 21.05% - 24.43% 11.98% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 554,783 539,870 524,285 508,331 497,650 478,058 458,648 13.53%
NOSH 552,188 553,259 553,277 554,342 555,413 554,013 554,191 -0.24%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.13% 15.54% 15.52% 15.29% 14.43% 15.03% 14.62% -
ROE 11.82% 15.78% 16.01% 16.58% 15.67% 18.97% 18.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 84.05 99.13 97.74 99.38 97.29 108.89 106.62 -14.67%
EPS 11.88 15.40 15.17 15.20 14.04 16.37 15.59 -16.58%
DPS 0.00 3.40 2.13 3.20 0.00 4.00 1.87 -
NAPS 1.0047 0.9758 0.9476 0.917 0.896 0.8629 0.8276 13.81%
Adjusted Per Share Value based on latest NOSH - 554,779
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 79.65 94.13 92.81 94.55 92.73 103.53 101.41 -14.88%
EPS 11.26 14.62 14.41 14.46 13.38 15.56 14.82 -16.74%
DPS 0.00 3.23 2.03 3.04 0.00 3.80 1.78 -
NAPS 0.9521 0.9265 0.8998 0.8724 0.8541 0.8205 0.7871 13.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.87 1.84 2.00 1.48 1.50 1.59 -
P/RPS 2.09 1.89 1.88 2.01 1.52 1.38 1.49 25.33%
P/EPS 14.81 12.14 12.13 13.16 10.54 9.16 10.20 28.25%
EY 6.75 8.24 8.25 7.60 9.49 10.91 9.80 -22.02%
DY 0.00 1.82 1.16 1.60 0.00 2.67 1.17 -
P/NAPS 1.75 1.92 1.94 2.18 1.65 1.74 1.92 -5.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 28/11/13 28/08/13 22/05/13 27/02/13 28/11/12 -
Price 2.03 1.73 1.93 1.82 2.03 1.48 1.49 -
P/RPS 2.42 1.75 1.97 1.83 2.09 1.36 1.40 44.07%
P/EPS 17.09 11.23 12.72 11.97 14.46 9.04 9.56 47.34%
EY 5.85 8.90 7.86 8.35 6.92 11.06 10.46 -32.14%
DY 0.00 1.97 1.11 1.76 0.00 2.70 1.25 -
P/NAPS 2.02 1.77 2.04 1.98 2.27 1.72 1.80 7.99%

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