[HSL] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.75%
YoY- -14.16%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 155,361 140,214 116,025 142,878 130,118 140,369 135,085 9.76%
PBT 28,660 25,408 22,034 29,681 27,981 30,238 26,083 6.47%
Tax -7,269 -6,436 -5,634 -7,442 -7,148 -7,603 -6,588 6.77%
NP 21,391 18,972 16,400 22,239 20,833 22,635 19,495 6.37%
-
NP to SH 21,391 18,972 16,400 22,239 20,833 22,635 19,495 6.37%
-
Tax Rate 25.36% 25.33% 25.57% 25.07% 25.55% 25.14% 25.26% -
Total Cost 133,970 121,242 99,625 120,639 109,285 117,734 115,590 10.32%
-
Net Worth 582,945 561,571 554,783 537,148 523,643 508,732 497,650 11.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 6,598 - 9,908 - 8,876 - -
Div Payout % - 34.78% - 44.55% - 39.22% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 582,945 561,571 554,783 537,148 523,643 508,732 497,650 11.11%
NOSH 549,897 549,913 552,188 550,470 552,599 554,779 555,413 -0.66%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.77% 13.53% 14.13% 15.57% 16.01% 16.13% 14.43% -
ROE 3.67% 3.38% 2.96% 4.14% 3.98% 4.45% 3.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.25 25.50 21.01 25.96 23.55 25.30 24.32 10.49%
EPS 3.89 3.45 2.97 4.04 3.77 4.08 3.51 7.08%
DPS 0.00 1.20 0.00 1.80 0.00 1.60 0.00 -
NAPS 1.0601 1.0212 1.0047 0.9758 0.9476 0.917 0.896 11.85%
Adjusted Per Share Value based on latest NOSH - 550,470
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.66 24.06 19.91 24.52 22.33 24.09 23.18 9.76%
EPS 3.67 3.26 2.81 3.82 3.58 3.88 3.35 6.26%
DPS 0.00 1.13 0.00 1.70 0.00 1.52 0.00 -
NAPS 1.0005 0.9638 0.9521 0.9219 0.8987 0.8731 0.8541 11.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.90 1.94 1.76 1.87 1.84 2.00 1.48 -
P/RPS 6.73 7.61 8.38 7.20 7.81 7.90 6.09 6.88%
P/EPS 48.84 56.23 59.26 46.29 48.81 49.02 42.17 10.27%
EY 2.05 1.78 1.69 2.16 2.05 2.04 2.37 -9.20%
DY 0.00 0.62 0.00 0.96 0.00 0.80 0.00 -
P/NAPS 1.79 1.90 1.75 1.92 1.94 2.18 1.65 5.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 22/05/14 27/02/14 28/11/13 28/08/13 22/05/13 -
Price 1.95 1.90 2.03 1.73 1.93 1.82 2.03 -
P/RPS 6.90 7.45 9.66 6.67 8.20 7.19 8.35 -11.93%
P/EPS 50.13 55.07 68.35 42.82 51.19 44.61 57.83 -9.07%
EY 1.99 1.82 1.46 2.34 1.95 2.24 1.73 9.77%
DY 0.00 0.63 0.00 1.04 0.00 0.88 0.00 -
P/NAPS 1.84 1.86 2.02 1.77 2.04 1.98 2.27 -13.05%

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