[HSL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -73.79%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 683,606 495,972 322,130 146,719 610,356 459,294 286,003 78.48%
PBT 74,099 60,397 40,568 18,757 72,152 56,885 37,389 57.58%
Tax -18,821 -15,262 -10,003 -4,644 -18,313 -14,612 -9,450 58.09%
NP 55,278 45,135 30,565 14,113 53,839 42,273 27,939 57.40%
-
NP to SH 55,201 45,077 30,520 14,088 53,752 42,207 27,895 57.42%
-
Tax Rate 25.40% 25.27% 24.66% 24.76% 25.38% 25.69% 25.27% -
Total Cost 628,328 450,837 291,565 132,606 556,517 417,021 258,064 80.69%
-
Net Worth 817,956 813,340 798,777 790,040 775,917 769,323 755,036 5.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 13,188 5,495 5,495 - 13,188 5,495 5,495 78.97%
Div Payout % 23.89% 12.19% 18.01% - 24.54% 13.02% 19.70% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 817,956 813,340 798,777 790,040 775,917 769,323 755,036 5.46%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.09% 9.10% 9.49% 9.62% 8.82% 9.20% 9.77% -
ROE 6.75% 5.54% 3.82% 1.78% 6.93% 5.49% 3.69% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 124.40 90.26 58.62 26.70 111.07 83.58 52.05 78.47%
EPS 10.05 8.20 5.55 2.56 9.78 7.68 5.08 57.39%
DPS 2.40 1.00 1.00 0.00 2.40 1.00 1.00 78.97%
NAPS 1.4885 1.4801 1.4536 1.4377 1.412 1.40 1.374 5.46%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 117.32 85.12 55.28 25.18 104.75 78.82 49.08 78.49%
EPS 9.47 7.74 5.24 2.42 9.23 7.24 4.79 57.32%
DPS 2.26 0.94 0.94 0.00 2.26 0.94 0.94 79.18%
NAPS 1.4038 1.3959 1.3709 1.3559 1.3316 1.3203 1.2958 5.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.33 1.34 1.35 1.42 1.35 1.38 1.40 -
P/RPS 1.07 1.48 2.30 5.32 1.22 1.65 2.69 -45.82%
P/EPS 13.24 16.34 24.31 55.39 13.80 17.97 27.58 -38.60%
EY 7.55 6.12 4.11 1.81 7.25 5.57 3.63 62.72%
DY 1.80 0.75 0.74 0.00 1.78 0.72 0.71 85.61%
P/NAPS 0.89 0.91 0.93 0.99 0.96 0.99 1.02 -8.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 18/11/19 22/08/19 23/05/19 26/02/19 29/11/18 16/08/18 -
Price 1.28 1.31 1.36 1.38 1.58 1.34 1.45 -
P/RPS 1.03 1.45 2.32 5.17 1.42 1.60 2.79 -48.44%
P/EPS 12.74 15.97 24.49 53.83 16.15 17.45 28.56 -41.53%
EY 7.85 6.26 4.08 1.86 6.19 5.73 3.50 71.09%
DY 1.88 0.76 0.74 0.00 1.52 0.75 0.69 94.72%
P/NAPS 0.86 0.89 0.94 0.96 1.12 0.96 1.06 -12.97%

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