[HSL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.04%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 275,453 135,085 603,267 443,156 290,915 139,199 581,515 -39.26%
PBT 56,321 26,083 121,149 86,528 56,142 26,213 116,598 -38.46%
Tax -14,191 -6,588 -30,455 -21,741 -14,082 -6,613 -29,330 -38.39%
NP 42,130 19,495 90,694 64,787 42,060 19,600 87,268 -38.48%
-
NP to SH 42,130 19,495 90,692 64,785 42,058 19,599 87,265 -38.48%
-
Tax Rate 25.20% 25.26% 25.14% 25.13% 25.08% 25.23% 25.15% -
Total Cost 233,323 115,590 512,573 378,369 248,855 119,599 494,247 -39.39%
-
Net Worth 508,331 497,650 478,058 458,648 436,760 427,838 412,259 15.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,869 - 22,160 7,758 7,757 - 19,870 -41.62%
Div Payout % 21.05% - 24.43% 11.98% 18.45% - 22.77% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 508,331 497,650 478,058 458,648 436,760 427,838 412,259 15.00%
NOSH 554,342 555,413 554,013 554,191 554,123 547,458 551,960 0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.29% 14.43% 15.03% 14.62% 14.46% 14.08% 15.01% -
ROE 8.29% 3.92% 18.97% 14.13% 9.63% 4.58% 21.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.69 24.32 108.89 79.96 52.50 25.43 105.35 -39.43%
EPS 7.60 3.51 16.37 11.69 7.59 3.58 15.81 -38.66%
DPS 1.60 0.00 4.00 1.40 1.40 0.00 3.60 -41.79%
NAPS 0.917 0.896 0.8629 0.8276 0.7882 0.7815 0.7469 14.67%
Adjusted Per Share Value based on latest NOSH - 557,034
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.27 23.18 103.53 76.06 49.93 23.89 99.80 -39.26%
EPS 7.23 3.35 15.56 11.12 7.22 3.36 14.98 -38.49%
DPS 1.52 0.00 3.80 1.33 1.33 0.00 3.41 -41.67%
NAPS 0.8724 0.8541 0.8205 0.7871 0.7496 0.7343 0.7075 15.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 1.48 1.50 1.59 1.58 1.57 1.29 -
P/RPS 4.02 6.09 1.38 1.99 3.01 6.17 1.22 121.59%
P/EPS 26.32 42.17 9.16 13.60 20.82 43.85 8.16 118.46%
EY 3.80 2.37 10.91 7.35 4.80 2.28 12.26 -54.23%
DY 0.80 0.00 2.67 0.88 0.89 0.00 2.79 -56.54%
P/NAPS 2.18 1.65 1.74 1.92 2.00 2.01 1.73 16.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 28/11/12 29/08/12 23/05/12 28/02/12 -
Price 1.82 2.03 1.48 1.49 1.65 1.47 1.62 -
P/RPS 3.66 8.35 1.36 1.86 3.14 5.78 1.54 78.18%
P/EPS 23.95 57.83 9.04 12.75 21.74 41.06 10.25 76.17%
EY 4.18 1.73 11.06 7.85 4.60 2.44 9.76 -43.21%
DY 0.88 0.00 2.70 0.94 0.85 0.00 2.22 -46.06%
P/NAPS 1.98 2.27 1.72 1.80 2.09 1.88 2.17 -5.93%

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