[HSL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -26.26%
YoY- -15.88%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 193,120 155,361 140,214 116,025 142,878 130,118 140,369 23.62%
PBT 27,050 28,660 25,408 22,034 29,681 27,981 30,238 -7.13%
Tax -6,886 -7,269 -6,436 -5,634 -7,442 -7,148 -7,603 -6.37%
NP 20,164 21,391 18,972 16,400 22,239 20,833 22,635 -7.39%
-
NP to SH 20,164 21,391 18,972 16,400 22,239 20,833 22,635 -7.39%
-
Tax Rate 25.46% 25.36% 25.33% 25.57% 25.07% 25.55% 25.14% -
Total Cost 172,956 133,970 121,242 99,625 120,639 109,285 117,734 29.13%
-
Net Worth 595,854 582,945 561,571 554,783 537,148 523,643 508,732 11.08%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,790 - 6,598 - 9,908 - 8,876 -0.64%
Div Payout % 43.60% - 34.78% - 44.55% - 39.22% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 595,854 582,945 561,571 554,783 537,148 523,643 508,732 11.08%
NOSH 549,427 549,897 549,913 552,188 550,470 552,599 554,779 -0.64%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.44% 13.77% 13.53% 14.13% 15.57% 16.01% 16.13% -
ROE 3.38% 3.67% 3.38% 2.96% 4.14% 3.98% 4.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.15 28.25 25.50 21.01 25.96 23.55 25.30 24.43%
EPS 3.67 3.89 3.45 2.97 4.04 3.77 4.08 -6.79%
DPS 1.60 0.00 1.20 0.00 1.80 0.00 1.60 0.00%
NAPS 1.0845 1.0601 1.0212 1.0047 0.9758 0.9476 0.917 11.79%
Adjusted Per Share Value based on latest NOSH - 552,188
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.14 26.66 24.06 19.91 24.52 22.33 24.09 23.62%
EPS 3.46 3.67 3.26 2.81 3.82 3.58 3.88 -7.33%
DPS 1.51 0.00 1.13 0.00 1.70 0.00 1.52 -0.43%
NAPS 1.0226 1.0005 0.9638 0.9521 0.9219 0.8987 0.8731 11.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.70 1.90 1.94 1.76 1.87 1.84 2.00 -
P/RPS 4.84 6.73 7.61 8.38 7.20 7.81 7.90 -27.80%
P/EPS 46.32 48.84 56.23 59.26 46.29 48.81 49.02 -3.69%
EY 2.16 2.05 1.78 1.69 2.16 2.05 2.04 3.87%
DY 0.94 0.00 0.62 0.00 0.96 0.00 0.80 11.31%
P/NAPS 1.57 1.79 1.90 1.75 1.92 1.94 2.18 -19.60%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 22/05/14 27/02/14 28/11/13 28/08/13 -
Price 1.81 1.95 1.90 2.03 1.73 1.93 1.82 -
P/RPS 5.15 6.90 7.45 9.66 6.67 8.20 7.19 -19.89%
P/EPS 49.32 50.13 55.07 68.35 42.82 51.19 44.61 6.90%
EY 2.03 1.99 1.82 1.46 2.34 1.95 2.24 -6.33%
DY 0.88 0.00 0.63 0.00 1.04 0.00 0.88 0.00%
P/NAPS 1.67 1.84 1.86 2.02 1.77 2.04 1.98 -10.70%

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