[HSL] QoQ 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- -24.75%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 142,878 130,118 140,369 135,085 160,111 152,241 151,716 -3.91%
PBT 29,681 27,981 30,238 26,083 34,622 30,386 29,929 -0.55%
Tax -7,442 -7,148 -7,603 -6,588 -8,714 -7,659 -7,469 -0.24%
NP 22,239 20,833 22,635 19,495 25,908 22,727 22,460 -0.65%
-
NP to SH 22,239 20,833 22,635 19,495 25,908 22,727 22,459 -0.65%
-
Tax Rate 25.07% 25.55% 25.14% 25.26% 25.17% 25.21% 24.96% -
Total Cost 120,639 109,285 117,734 115,590 134,203 129,514 129,256 -4.48%
-
Net Worth 537,148 523,643 508,732 497,650 480,774 461,001 437,090 14.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,908 - 8,876 - 14,486 - 7,763 17.61%
Div Payout % 44.55% - 39.22% - 55.91% - 34.57% -
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 537,148 523,643 508,732 497,650 480,774 461,001 437,090 14.68%
NOSH 550,470 552,599 554,779 555,413 557,161 557,034 554,543 -0.48%
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 15.57% 16.01% 16.13% 14.43% 16.18% 14.93% 14.80% -
ROE 4.14% 3.98% 4.45% 3.92% 5.39% 4.93% 5.14% -
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 25.96 23.55 25.30 24.32 28.74 27.33 27.36 -3.43%
EPS 4.04 3.77 4.08 3.51 4.65 4.08 4.05 -0.16%
DPS 1.80 0.00 1.60 0.00 2.60 0.00 1.40 18.18%
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 24.52 22.33 24.09 23.18 27.48 26.13 26.04 -3.91%
EPS 3.82 3.58 3.88 3.35 4.45 3.90 3.85 -0.51%
DPS 1.70 0.00 1.52 0.00 2.49 0.00 1.33 17.72%
NAPS 0.9219 0.8987 0.8731 0.8541 0.8251 0.7912 0.7501 14.69%
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 7.20 7.81 7.90 6.09 5.22 5.82 5.78 15.72%
P/EPS 46.29 48.81 49.02 42.17 32.26 38.97 39.01 12.04%
EY 2.16 2.05 2.04 2.37 3.10 2.57 2.56 -10.68%
DY 0.96 0.00 0.80 0.00 1.73 0.00 0.89 5.16%
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 6.67 8.20 7.19 8.35 5.15 5.45 6.03 6.93%
P/EPS 42.82 51.19 44.61 57.83 31.83 36.52 40.74 3.36%
EY 2.34 1.95 2.24 1.73 3.14 2.74 2.45 -3.00%
DY 1.04 0.00 0.88 0.00 1.76 0.00 0.85 14.35%
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