[HSL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.18%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 587,806 599,153 603,267 601,743 599,924 597,087 581,514 0.72%
PBT 121,329 121,020 121,150 121,483 121,257 119,271 116,597 2.69%
Tax -30,564 -30,430 -30,455 -30,554 -30,491 -30,076 -29,329 2.79%
NP 90,765 90,590 90,695 90,929 90,766 89,195 87,268 2.65%
-
NP to SH 90,765 90,589 90,693 90,926 90,762 89,191 87,264 2.65%
-
Tax Rate 25.19% 25.14% 25.14% 25.15% 25.15% 25.22% 25.15% -
Total Cost 497,041 508,563 512,572 510,814 509,158 507,892 494,246 0.37%
-
Net Worth 508,732 497,650 480,774 461,001 437,090 427,838 410,183 15.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 23,362 22,249 22,249 20,943 20,943 19,811 19,811 11.62%
Div Payout % 25.74% 24.56% 24.53% 23.03% 23.08% 22.21% 22.70% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 508,732 497,650 480,774 461,001 437,090 427,838 410,183 15.45%
NOSH 554,779 555,413 557,161 557,034 554,543 547,458 549,180 0.67%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.44% 15.12% 15.03% 15.11% 15.13% 14.94% 15.01% -
ROE 17.84% 18.20% 18.86% 19.72% 20.77% 20.85% 21.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 105.95 107.88 108.28 108.03 108.18 109.07 105.89 0.03%
EPS 16.36 16.31 16.28 16.32 16.37 16.29 15.89 1.96%
DPS 4.20 4.00 4.00 3.80 3.80 3.60 3.60 10.83%
NAPS 0.917 0.896 0.8629 0.8276 0.7882 0.7815 0.7469 14.67%
Adjusted Per Share Value based on latest NOSH - 557,034
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.88 102.83 103.53 103.27 102.96 102.47 99.80 0.72%
EPS 15.58 15.55 15.56 15.60 15.58 15.31 14.98 2.65%
DPS 4.01 3.82 3.82 3.59 3.59 3.40 3.40 11.64%
NAPS 0.8731 0.8541 0.8251 0.7912 0.7501 0.7343 0.704 15.44%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.00 1.48 1.50 1.59 1.58 1.57 1.29 -
P/RPS 1.89 1.37 1.39 1.47 1.46 1.44 1.22 33.92%
P/EPS 12.22 9.07 9.22 9.74 9.65 9.64 8.12 31.35%
EY 8.18 11.02 10.85 10.27 10.36 10.38 12.32 -23.91%
DY 2.10 2.70 2.67 2.39 2.41 2.29 2.79 -17.26%
P/NAPS 2.18 1.65 1.74 1.92 2.00 2.01 1.73 16.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 28/11/12 29/08/12 23/05/12 28/02/12 -
Price 1.82 2.03 1.48 1.49 1.65 1.47 1.62 -
P/RPS 1.72 1.88 1.37 1.38 1.53 1.35 1.53 8.12%
P/EPS 11.12 12.45 9.09 9.13 10.08 9.02 10.20 5.93%
EY 8.99 8.03 11.00 10.96 9.92 11.08 9.81 -5.65%
DY 2.31 1.97 2.70 2.55 2.30 2.45 2.22 2.68%
P/NAPS 1.98 2.27 1.72 1.80 2.09 1.88 2.17 -5.93%

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