[HSL] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.46%
YoY- -13.57%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 675,159 604,720 554,478 529,235 529,390 548,450 565,683 12.53%
PBT 107,380 103,152 105,783 105,104 109,934 113,983 118,924 -6.58%
Tax -27,227 -26,225 -26,781 -26,660 -27,827 -28,781 -30,053 -6.37%
NP 80,153 76,927 79,002 78,444 82,107 85,202 88,871 -6.65%
-
NP to SH 80,153 76,927 79,002 78,444 82,107 85,202 88,871 -6.65%
-
Tax Rate 25.36% 25.42% 25.32% 25.37% 25.31% 25.25% 25.27% -
Total Cost 595,006 527,793 475,476 450,791 447,283 463,248 476,812 15.92%
-
Net Worth 615,827 595,854 582,945 561,571 554,783 537,148 523,643 11.42%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 15,389 15,389 16,507 16,507 18,784 18,784 23,362 -24.31%
Div Payout % 19.20% 20.01% 20.89% 21.04% 22.88% 22.05% 26.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 615,827 595,854 582,945 561,571 554,783 537,148 523,643 11.42%
NOSH 549,747 549,427 549,897 549,913 552,188 550,470 552,599 -0.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.87% 12.72% 14.25% 14.82% 15.51% 15.54% 15.71% -
ROE 13.02% 12.91% 13.55% 13.97% 14.80% 15.86% 16.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 122.81 110.06 100.83 96.24 95.87 99.63 102.37 12.91%
EPS 14.58 14.00 14.37 14.26 14.87 15.48 16.08 -6.32%
DPS 2.80 2.80 3.00 3.00 3.40 3.40 4.20 -23.70%
NAPS 1.1202 1.0845 1.0601 1.0212 1.0047 0.9758 0.9476 11.81%
Adjusted Per Share Value based on latest NOSH - 549,913
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 115.87 103.78 95.16 90.83 90.85 94.13 97.08 12.53%
EPS 13.76 13.20 13.56 13.46 14.09 14.62 15.25 -6.63%
DPS 2.64 2.64 2.83 2.83 3.22 3.22 4.01 -24.34%
NAPS 1.0569 1.0226 1.0005 0.9638 0.9521 0.9219 0.8987 11.42%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.81 1.70 1.90 1.94 1.76 1.87 1.84 -
P/RPS 1.47 1.54 1.88 2.02 1.84 1.88 1.80 -12.64%
P/EPS 12.41 12.14 13.23 13.60 11.84 12.08 11.44 5.58%
EY 8.06 8.24 7.56 7.35 8.45 8.28 8.74 -5.26%
DY 1.55 1.65 1.58 1.55 1.93 1.82 2.28 -22.70%
P/NAPS 1.62 1.57 1.79 1.90 1.75 1.92 1.94 -11.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 28/11/14 27/08/14 22/05/14 27/02/14 28/11/13 -
Price 1.95 1.81 1.95 1.90 2.03 1.73 1.93 -
P/RPS 1.59 1.64 1.93 1.97 2.12 1.74 1.89 -10.89%
P/EPS 13.37 12.93 13.57 13.32 13.65 11.18 12.00 7.48%
EY 7.48 7.74 7.37 7.51 7.32 8.95 8.33 -6.93%
DY 1.44 1.55 1.54 1.58 1.67 1.97 2.18 -24.17%
P/NAPS 1.74 1.67 1.84 1.86 2.02 1.77 2.04 -10.07%

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