[HSL] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -2.51%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 544,238 556,924 649,283 683,606 647,033 646,482 625,316 -8.81%
PBT 42,261 49,059 65,468 74,099 75,664 75,331 72,372 -30.06%
Tax -9,691 -12,801 -16,729 -18,821 -18,962 -18,866 -18,220 -34.27%
NP 32,570 36,258 48,739 55,278 56,702 56,465 54,152 -28.68%
-
NP to SH 32,496 36,187 48,666 55,201 56,622 56,377 54,063 -28.71%
-
Tax Rate 22.93% 26.09% 25.55% 25.40% 25.06% 25.04% 25.18% -
Total Cost 511,668 520,666 600,544 628,328 590,331 590,017 571,164 -7.05%
-
Net Worth 832,628 829,440 825,484 817,956 813,340 798,777 790,040 3.55%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,693 7,693 13,188 13,188 13,188 13,188 13,188 -30.11%
Div Payout % 23.67% 21.26% 27.10% 23.89% 23.29% 23.39% 24.39% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 832,628 829,440 825,484 817,956 813,340 798,777 790,040 3.55%
NOSH 582,676 582,676 582,676 582,676 582,676 582,676 582,676 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.98% 6.51% 7.51% 8.09% 8.76% 8.73% 8.66% -
ROE 3.90% 4.36% 5.90% 6.75% 6.96% 7.06% 6.84% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 99.04 101.35 118.16 124.40 117.75 117.65 113.79 -8.81%
EPS 5.91 6.59 8.86 10.05 10.30 10.26 9.84 -28.74%
DPS 1.40 1.40 2.40 2.40 2.40 2.40 2.40 -30.11%
NAPS 1.5152 1.5094 1.5022 1.4885 1.4801 1.4536 1.4377 3.55%
Adjusted Per Share Value based on latest NOSH - 582,676
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 93.40 95.58 111.43 117.32 111.05 110.95 107.32 -8.82%
EPS 5.58 6.21 8.35 9.47 9.72 9.68 9.28 -28.69%
DPS 1.32 1.32 2.26 2.26 2.26 2.26 2.26 -30.05%
NAPS 1.429 1.4235 1.4167 1.4038 1.3959 1.3709 1.3559 3.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.86 1.04 0.99 1.33 1.34 1.35 1.42 -
P/RPS 0.87 1.03 0.84 1.07 1.14 1.15 1.25 -21.41%
P/EPS 14.54 15.79 11.18 13.24 13.00 13.16 14.43 0.50%
EY 6.88 6.33 8.95 7.55 7.69 7.60 6.93 -0.48%
DY 1.63 1.35 2.42 1.80 1.79 1.78 1.69 -2.37%
P/NAPS 0.57 0.69 0.66 0.89 0.91 0.93 0.99 -30.72%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 06/08/20 18/06/20 27/02/20 18/11/19 22/08/19 23/05/19 -
Price 0.94 1.07 1.08 1.28 1.31 1.38 1.38 -
P/RPS 0.95 1.06 0.91 1.03 1.11 1.17 1.21 -14.85%
P/EPS 15.90 16.25 12.19 12.74 12.71 13.45 14.03 8.67%
EY 6.29 6.15 8.20 7.85 7.87 7.43 7.13 -7.99%
DY 1.49 1.31 2.22 1.88 1.83 1.74 1.74 -9.79%
P/NAPS 0.62 0.71 0.72 0.86 0.89 0.95 0.96 -25.22%

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