[HSL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.5%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 548,449 405,571 275,453 135,085 603,267 443,156 290,915 52.43%
PBT 113,983 84,302 56,321 26,083 121,149 86,528 56,142 60.13%
Tax -28,781 -21,339 -14,191 -6,588 -30,455 -21,741 -14,082 60.84%
NP 85,202 62,963 42,130 19,495 90,694 64,787 42,060 59.89%
-
NP to SH 85,202 62,963 42,130 19,495 90,692 64,785 42,058 59.89%
-
Tax Rate 25.25% 25.31% 25.20% 25.26% 25.14% 25.13% 25.08% -
Total Cost 463,247 342,608 233,323 115,590 512,573 378,369 248,855 51.15%
-
Net Worth 539,870 524,285 508,331 497,650 478,058 458,648 436,760 15.13%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,810 8,852 8,869 - 22,160 7,758 7,757 80.20%
Div Payout % 22.08% 14.06% 21.05% - 24.43% 11.98% 18.45% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 539,870 524,285 508,331 497,650 478,058 458,648 436,760 15.13%
NOSH 553,259 553,277 554,342 555,413 554,013 554,191 554,123 -0.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.54% 15.52% 15.29% 14.43% 15.03% 14.62% 14.46% -
ROE 15.78% 12.01% 8.29% 3.92% 18.97% 14.13% 9.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.13 73.30 49.69 24.32 108.89 79.96 52.50 52.59%
EPS 15.40 11.38 7.60 3.51 16.37 11.69 7.59 60.06%
DPS 3.40 1.60 1.60 0.00 4.00 1.40 1.40 80.38%
NAPS 0.9758 0.9476 0.917 0.896 0.8629 0.8276 0.7882 15.25%
Adjusted Per Share Value based on latest NOSH - 555,413
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 94.13 69.60 47.27 23.18 103.53 76.06 49.93 52.43%
EPS 14.62 10.81 7.23 3.35 15.56 11.12 7.22 59.85%
DPS 3.23 1.52 1.52 0.00 3.80 1.33 1.33 80.38%
NAPS 0.9265 0.8998 0.8724 0.8541 0.8205 0.7871 0.7496 15.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.87 1.84 2.00 1.48 1.50 1.59 1.58 -
P/RPS 1.89 2.51 4.02 6.09 1.38 1.99 3.01 -26.61%
P/EPS 12.14 16.17 26.32 42.17 9.16 13.60 20.82 -30.13%
EY 8.24 6.18 3.80 2.37 10.91 7.35 4.80 43.22%
DY 1.82 0.87 0.80 0.00 2.67 0.88 0.89 60.89%
P/NAPS 1.92 1.94 2.18 1.65 1.74 1.92 2.00 -2.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 22/05/13 27/02/13 28/11/12 29/08/12 -
Price 1.73 1.93 1.82 2.03 1.48 1.49 1.65 -
P/RPS 1.75 2.63 3.66 8.35 1.36 1.86 3.14 -32.20%
P/EPS 11.23 16.96 23.95 57.83 9.04 12.75 21.74 -35.54%
EY 8.90 5.90 4.18 1.73 11.06 7.85 4.60 55.08%
DY 1.97 0.83 0.88 0.00 2.70 0.94 0.85 74.86%
P/NAPS 1.77 2.04 1.98 2.27 1.72 1.80 2.09 -10.46%

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