[HSL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 74.32%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 105,179 498,546 385,341 249,313 142,259 654,736 494,499 -64.33%
PBT 15,045 75,174 59,490 37,673 21,541 101,237 72,819 -65.01%
Tax -3,754 -18,716 -14,796 -9,337 -5,286 -25,039 -18,295 -65.17%
NP 11,291 56,458 44,694 28,336 16,255 76,198 54,524 -64.96%
-
NP to SH 11,271 56,422 44,677 28,335 16,255 76,198 54,524 -65.00%
-
Tax Rate 24.95% 24.90% 24.87% 24.78% 24.54% 24.73% 25.12% -
Total Cost 93,888 442,088 340,647 220,977 126,004 578,538 439,975 -64.25%
-
Net Worth 712,393 701,128 694,864 678,063 673,703 657,709 641,866 7.19%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 13,188 5,495 5,491 - 13,184 5,496 -
Div Payout % - 23.37% 12.30% 19.38% - 17.30% 10.08% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 712,393 701,128 694,864 678,063 673,703 657,709 641,866 7.19%
NOSH 582,676 582,675 582,675 549,127 549,155 549,372 549,637 3.96%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.74% 11.32% 11.60% 11.37% 11.43% 11.64% 11.03% -
ROE 1.58% 8.05% 6.43% 4.18% 2.41% 11.59% 8.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 19.14 90.72 70.12 45.40 25.91 119.18 89.97 -64.32%
EPS 2.05 10.27 8.13 5.16 2.96 13.87 9.92 -65.01%
DPS 0.00 2.40 1.00 1.00 0.00 2.40 1.00 -
NAPS 1.2964 1.2759 1.2645 1.2348 1.2268 1.1972 1.1678 7.20%
Adjusted Per Share Value based on latest NOSH - 549,090
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.05 85.56 66.13 42.79 24.41 112.37 84.87 -64.33%
EPS 1.93 9.68 7.67 4.86 2.79 13.08 9.36 -65.06%
DPS 0.00 2.26 0.94 0.94 0.00 2.26 0.94 -
NAPS 1.2226 1.2033 1.1925 1.1637 1.1562 1.1288 1.1016 7.18%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.69 1.60 1.75 1.70 2.00 1.89 1.76 -
P/RPS 9.78 1.76 2.50 3.74 7.72 1.59 1.96 191.71%
P/EPS 83.17 15.58 21.52 32.95 67.57 13.63 17.74 179.85%
EY 1.20 6.42 4.65 3.04 1.48 7.34 5.64 -64.32%
DY 0.00 1.50 0.57 0.59 0.00 1.27 0.57 -
P/NAPS 1.30 1.25 1.38 1.38 1.63 1.58 1.51 -9.49%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 24/11/16 18/08/16 19/05/16 25/02/16 26/11/15 -
Price 1.66 1.68 1.70 1.77 1.69 1.93 1.93 -
P/RPS 9.61 1.85 2.42 3.90 6.52 1.62 2.15 171.09%
P/EPS 81.69 16.36 20.91 34.30 57.09 13.91 19.46 159.99%
EY 1.22 6.11 4.78 2.92 1.75 7.19 5.14 -61.63%
DY 0.00 1.43 0.59 0.56 0.00 1.24 0.52 -
P/NAPS 1.28 1.32 1.34 1.43 1.38 1.61 1.65 -15.55%

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