[HSL] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 43.2%
YoY- -41.96%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 453,171 302,289 159,501 538,316 356,604 195,448 112,396 153.10%
PBT 37,878 24,123 12,225 43,488 28,559 15,528 10,126 140.77%
Tax -9,470 -6,248 -3,121 -10,650 -6,132 -3,983 -2,552 139.49%
NP 28,408 17,875 9,104 32,838 22,427 11,545 7,574 141.20%
-
NP to SH 28,371 17,851 9,092 32,039 22,373 11,506 7,553 141.44%
-
Tax Rate 25.00% 25.90% 25.53% 24.49% 21.47% 25.65% 25.20% -
Total Cost 424,763 284,414 150,397 505,478 334,177 183,903 104,822 153.95%
-
Net Worth 870,984 860,323 851,476 842,299 832,628 829,440 825,484 3.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 870,984 860,323 851,476 842,299 832,628 829,440 825,484 3.63%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.27% 5.91% 5.71% 6.10% 6.29% 5.91% 6.74% -
ROE 3.26% 2.07% 1.07% 3.80% 2.69% 1.39% 0.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 82.47 55.01 29.03 97.96 64.89 35.57 20.45 153.14%
EPS 5.16 3.25 1.65 5.83 4.07 2.09 1.37 141.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.585 1.5656 1.5495 1.5328 1.5152 1.5094 1.5022 3.63%
Adjusted Per Share Value based on latest NOSH - 582,676
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 77.77 51.88 27.37 92.39 61.20 33.54 19.29 153.09%
EPS 4.87 3.06 1.56 5.50 3.84 1.97 1.30 141.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4948 1.4765 1.4613 1.4456 1.429 1.4235 1.4167 3.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.97 0.97 0.96 1.00 0.86 1.04 0.99 -
P/RPS 1.18 1.76 3.31 1.02 1.33 2.92 4.84 -60.94%
P/EPS 18.79 29.86 58.02 17.15 21.12 49.67 72.03 -59.14%
EY 5.32 3.35 1.72 5.83 4.73 2.01 1.39 144.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.62 0.65 0.57 0.69 0.66 -5.11%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 23/09/21 20/05/21 26/02/21 26/11/20 06/08/20 18/06/20 -
Price 0.975 0.975 0.97 0.97 0.90 1.07 1.08 -
P/RPS 1.18 1.77 3.34 0.99 1.39 3.01 5.28 -63.13%
P/EPS 18.88 30.01 58.63 16.64 22.11 51.10 78.58 -61.31%
EY 5.30 3.33 1.71 6.01 4.52 1.96 1.27 158.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.63 0.63 0.59 0.71 0.72 -9.47%

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