[HSL] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.11%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,025 142,878 130,118 140,369 135,085 160,111 152,241 -16.57%
PBT 22,034 29,681 27,981 30,238 26,083 34,622 30,386 -19.30%
Tax -5,634 -7,442 -7,148 -7,603 -6,588 -8,714 -7,659 -18.52%
NP 16,400 22,239 20,833 22,635 19,495 25,908 22,727 -19.56%
-
NP to SH 16,400 22,239 20,833 22,635 19,495 25,908 22,727 -19.56%
-
Tax Rate 25.57% 25.07% 25.55% 25.14% 25.26% 25.17% 25.21% -
Total Cost 99,625 120,639 109,285 117,734 115,590 134,203 129,514 -16.06%
-
Net Worth 554,783 537,148 523,643 508,732 497,650 480,774 461,001 13.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 9,908 - 8,876 - 14,486 - -
Div Payout % - 44.55% - 39.22% - 55.91% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 554,783 537,148 523,643 508,732 497,650 480,774 461,001 13.15%
NOSH 552,188 550,470 552,599 554,779 555,413 557,161 557,034 -0.58%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.13% 15.57% 16.01% 16.13% 14.43% 16.18% 14.93% -
ROE 2.96% 4.14% 3.98% 4.45% 3.92% 5.39% 4.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.01 25.96 23.55 25.30 24.32 28.74 27.33 -16.09%
EPS 2.97 4.04 3.77 4.08 3.51 4.65 4.08 -19.09%
DPS 0.00 1.80 0.00 1.60 0.00 2.60 0.00 -
NAPS 1.0047 0.9758 0.9476 0.917 0.896 0.8629 0.8276 13.81%
Adjusted Per Share Value based on latest NOSH - 554,779
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.91 24.52 22.33 24.09 23.18 27.48 26.13 -16.59%
EPS 2.81 3.82 3.58 3.88 3.35 4.45 3.90 -19.64%
DPS 0.00 1.70 0.00 1.52 0.00 2.49 0.00 -
NAPS 0.9521 0.9219 0.8987 0.8731 0.8541 0.8251 0.7912 13.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.87 1.84 2.00 1.48 1.50 1.59 -
P/RPS 8.38 7.20 7.81 7.90 6.09 5.22 5.82 27.53%
P/EPS 59.26 46.29 48.81 49.02 42.17 32.26 38.97 32.27%
EY 1.69 2.16 2.05 2.04 2.37 3.10 2.57 -24.39%
DY 0.00 0.96 0.00 0.80 0.00 1.73 0.00 -
P/NAPS 1.75 1.92 1.94 2.18 1.65 1.74 1.92 -5.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 28/11/13 28/08/13 22/05/13 27/02/13 28/11/12 -
Price 2.03 1.73 1.93 1.82 2.03 1.48 1.49 -
P/RPS 9.66 6.67 8.20 7.19 8.35 5.15 5.45 46.51%
P/EPS 68.35 42.82 51.19 44.61 57.83 31.83 36.52 51.92%
EY 1.46 2.34 1.95 2.24 1.73 3.14 2.74 -34.29%
DY 0.00 1.04 0.00 0.88 0.00 1.76 0.00 -
P/NAPS 2.02 1.77 2.04 1.98 2.27 1.72 1.80 7.99%

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