[HSL] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 47.7%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 195,448 112,396 683,606 495,972 322,130 146,719 610,356 -53.22%
PBT 15,528 10,126 74,099 60,397 40,568 18,757 72,152 -64.12%
Tax -3,983 -2,552 -18,821 -15,262 -10,003 -4,644 -18,313 -63.86%
NP 11,545 7,574 55,278 45,135 30,565 14,113 53,839 -64.20%
-
NP to SH 11,506 7,553 55,201 45,077 30,520 14,088 53,752 -64.24%
-
Tax Rate 25.65% 25.20% 25.40% 25.27% 24.66% 24.76% 25.38% -
Total Cost 183,903 104,822 628,328 450,837 291,565 132,606 556,517 -52.23%
-
Net Worth 829,440 825,484 817,956 813,340 798,777 790,040 775,917 4.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 13,188 5,495 5,495 - 13,188 -
Div Payout % - - 23.89% 12.19% 18.01% - 24.54% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 829,440 825,484 817,956 813,340 798,777 790,040 775,917 4.55%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.91% 6.74% 8.09% 9.10% 9.49% 9.62% 8.82% -
ROE 1.39% 0.91% 6.75% 5.54% 3.82% 1.78% 6.93% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.57 20.45 124.40 90.26 58.62 26.70 111.07 -53.22%
EPS 2.09 1.37 10.05 8.20 5.55 2.56 9.78 -64.28%
DPS 0.00 0.00 2.40 1.00 1.00 0.00 2.40 -
NAPS 1.5094 1.5022 1.4885 1.4801 1.4536 1.4377 1.412 4.55%
Adjusted Per Share Value based on latest NOSH - 582,676
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 33.54 19.29 117.32 85.12 55.28 25.18 104.75 -53.22%
EPS 1.97 1.30 9.47 7.74 5.24 2.42 9.23 -64.31%
DPS 0.00 0.00 2.26 0.94 0.94 0.00 2.26 -
NAPS 1.4235 1.4167 1.4038 1.3959 1.3709 1.3559 1.3316 4.55%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.04 0.99 1.33 1.34 1.35 1.42 1.35 -
P/RPS 2.92 4.84 1.07 1.48 2.30 5.32 1.22 79.02%
P/EPS 49.67 72.03 13.24 16.34 24.31 55.39 13.80 135.04%
EY 2.01 1.39 7.55 6.12 4.11 1.81 7.25 -57.51%
DY 0.00 0.00 1.80 0.75 0.74 0.00 1.78 -
P/NAPS 0.69 0.66 0.89 0.91 0.93 0.99 0.96 -19.77%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 06/08/20 18/06/20 27/02/20 18/11/19 22/08/19 23/05/19 26/02/19 -
Price 1.07 1.08 1.28 1.31 1.36 1.38 1.58 -
P/RPS 3.01 5.28 1.03 1.45 2.32 5.17 1.42 65.08%
P/EPS 51.10 78.58 12.74 15.97 24.49 53.83 16.15 115.67%
EY 1.96 1.27 7.85 6.26 4.08 1.86 6.19 -53.57%
DY 0.00 0.00 1.88 0.76 0.74 0.00 1.52 -
P/NAPS 0.71 0.72 0.86 0.89 0.94 0.96 1.12 -26.22%

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