[HSL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 35.32%
YoY- -6.05%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 411,601 256,239 116,025 548,449 405,571 275,453 135,085 110.03%
PBT 76,102 47,442 22,034 113,983 84,302 56,321 26,083 104.05%
Tax -19,339 -12,070 -5,634 -28,781 -21,339 -14,191 -6,588 104.88%
NP 56,763 35,372 16,400 85,202 62,963 42,130 19,495 103.77%
-
NP to SH 56,763 35,372 16,400 85,202 62,963 42,130 19,495 103.77%
-
Tax Rate 25.41% 25.44% 25.57% 25.25% 25.31% 25.20% 25.26% -
Total Cost 354,838 220,867 99,625 463,247 342,608 233,323 115,590 111.07%
-
Net Worth 583,085 561,771 554,783 539,870 524,285 508,331 497,650 11.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,600 6,601 - 18,810 8,852 8,869 - -
Div Payout % 11.63% 18.66% - 22.08% 14.06% 21.05% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 583,085 561,771 554,783 539,870 524,285 508,331 497,650 11.12%
NOSH 550,029 550,108 552,188 553,259 553,277 554,342 555,413 -0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.79% 13.80% 14.13% 15.54% 15.52% 15.29% 14.43% -
ROE 9.73% 6.30% 2.96% 15.78% 12.01% 8.29% 3.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.83 46.58 21.01 99.13 73.30 49.69 24.32 111.40%
EPS 10.32 6.43 2.97 15.40 11.38 7.60 3.51 105.09%
DPS 1.20 1.20 0.00 3.40 1.60 1.60 0.00 -
NAPS 1.0601 1.0212 1.0047 0.9758 0.9476 0.917 0.896 11.85%
Adjusted Per Share Value based on latest NOSH - 550,470
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 70.64 43.98 19.91 94.13 69.60 47.27 23.18 110.05%
EPS 9.74 6.07 2.81 14.62 10.81 7.23 3.35 103.57%
DPS 1.13 1.13 0.00 3.23 1.52 1.52 0.00 -
NAPS 1.0007 0.9641 0.9521 0.9265 0.8998 0.8724 0.8541 11.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.90 1.94 1.76 1.87 1.84 2.00 1.48 -
P/RPS 2.54 4.16 8.38 1.89 2.51 4.02 6.09 -44.14%
P/EPS 18.41 30.17 59.26 12.14 16.17 26.32 42.17 -42.42%
EY 5.43 3.31 1.69 8.24 6.18 3.80 2.37 73.70%
DY 0.63 0.62 0.00 1.82 0.87 0.80 0.00 -
P/NAPS 1.79 1.90 1.75 1.92 1.94 2.18 1.65 5.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 22/05/14 27/02/14 28/11/13 28/08/13 22/05/13 -
Price 1.95 1.90 2.03 1.73 1.93 1.82 2.03 -
P/RPS 2.61 4.08 9.66 1.75 2.63 3.66 8.35 -53.90%
P/EPS 18.90 29.55 68.35 11.23 16.96 23.95 57.83 -52.52%
EY 5.29 3.38 1.46 8.90 5.90 4.18 1.73 110.52%
DY 0.62 0.63 0.00 1.97 0.83 0.88 0.00 -
P/NAPS 1.84 1.86 2.02 1.77 2.04 1.98 2.27 -13.05%

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