[HSL] QoQ Cumulative 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- 116.11%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,025 548,449 405,571 275,453 135,085 603,267 443,156 -59.10%
PBT 22,034 113,983 84,302 56,321 26,083 121,149 86,528 -59.85%
Tax -5,634 -28,781 -21,339 -14,191 -6,588 -30,455 -21,741 -59.38%
NP 16,400 85,202 62,963 42,130 19,495 90,694 64,787 -60.01%
-
NP to SH 16,400 85,202 62,963 42,130 19,495 90,692 64,785 -60.01%
-
Tax Rate 25.57% 25.25% 25.31% 25.20% 25.26% 25.14% 25.13% -
Total Cost 99,625 463,247 342,608 233,323 115,590 512,573 378,369 -58.95%
-
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 8,852 8,869 - 22,160 7,758 -
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 2.96% 15.78% 12.01% 8.29% 3.92% 18.97% 14.13% -
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 21.01 99.13 73.30 49.69 24.32 108.89 79.96 -59.00%
EPS 2.97 15.40 11.38 7.60 3.51 16.37 11.69 -59.91%
DPS 0.00 3.40 1.60 1.60 0.00 4.00 1.40 -
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 19.91 94.13 69.60 47.27 23.18 103.53 76.06 -59.11%
EPS 2.81 14.62 10.81 7.23 3.35 15.56 11.12 -60.06%
DPS 0.00 3.23 1.52 1.52 0.00 3.80 1.33 -
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 8.38 1.89 2.51 4.02 6.09 1.38 1.99 161.00%
P/EPS 59.26 12.14 16.17 26.32 42.17 9.16 13.60 167.01%
EY 1.69 8.24 6.18 3.80 2.37 10.91 7.35 -62.50%
DY 0.00 1.82 0.87 0.80 0.00 2.67 0.88 -
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 9.66 1.75 2.63 3.66 8.35 1.36 1.86 200.20%
P/EPS 68.35 11.23 16.96 23.95 57.83 9.04 12.75 206.61%
EY 1.46 8.90 5.90 4.18 1.73 11.06 7.85 -67.45%
DY 0.00 1.97 0.83 0.88 0.00 2.70 0.94 -
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