[HSL] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 174.88%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 142,788 159,501 181,712 161,156 83,052 112,396 187,634 -16.66%
PBT 11,898 12,225 14,929 13,031 5,402 10,126 13,702 -8.98%
Tax -3,127 -3,121 -4,518 -2,149 -1,431 -2,552 -3,559 -8.27%
NP 8,771 9,104 10,411 10,882 3,971 7,574 10,143 -9.24%
-
NP to SH 8,759 9,092 9,667 10,866 3,953 7,553 10,124 -9.21%
-
Tax Rate 26.28% 25.53% 30.26% 16.49% 26.49% 25.20% 25.97% -
Total Cost 134,017 150,397 171,301 150,274 79,081 104,822 177,491 -17.09%
-
Net Worth 860,323 851,476 842,299 832,628 829,440 825,484 817,956 3.42%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 7,693 -
Div Payout % - - - - - - 75.99% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 860,323 851,476 842,299 832,628 829,440 825,484 817,956 3.42%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.14% 5.71% 5.73% 6.75% 4.78% 6.74% 5.41% -
ROE 1.02% 1.07% 1.15% 1.31% 0.48% 0.91% 1.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.98 29.03 33.07 29.33 15.11 20.45 34.15 -16.67%
EPS 1.60 1.65 1.76 1.98 0.72 1.37 1.85 -9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.5656 1.5495 1.5328 1.5152 1.5094 1.5022 1.4885 3.42%
Adjusted Per Share Value based on latest NOSH - 582,676
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.51 27.37 31.19 27.66 14.25 19.29 32.20 -16.64%
EPS 1.50 1.56 1.66 1.86 0.68 1.30 1.74 -9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
NAPS 1.4765 1.4613 1.4456 1.429 1.4235 1.4167 1.4038 3.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.97 0.96 1.00 0.86 1.04 0.99 1.33 -
P/RPS 3.73 3.31 3.02 2.93 6.88 4.84 3.90 -2.93%
P/EPS 60.86 58.02 56.84 43.49 144.57 72.03 72.19 -10.76%
EY 1.64 1.72 1.76 2.30 0.69 1.39 1.39 11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
P/NAPS 0.62 0.62 0.65 0.57 0.69 0.66 0.89 -21.43%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/09/21 20/05/21 26/02/21 26/11/20 06/08/20 18/06/20 27/02/20 -
Price 0.975 0.97 0.97 0.90 1.07 1.08 1.28 -
P/RPS 3.75 3.34 2.93 3.07 7.08 5.28 3.75 0.00%
P/EPS 61.17 58.63 55.14 45.51 148.74 78.58 69.48 -8.14%
EY 1.63 1.71 1.81 2.20 0.67 1.27 1.44 8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.62 0.63 0.63 0.59 0.71 0.72 0.86 -19.61%

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