[HSL] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.1%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 512,478 550,906 581,830 545,010 407,322 319,962 284,118 10.32%
PBT 94,884 112,642 112,284 102,964 84,366 62,158 53,548 9.99%
Tax -24,140 -28,382 -28,164 -25,840 -21,314 -15,712 -13,960 9.55%
NP 70,744 84,260 84,120 77,124 63,052 46,446 39,588 10.15%
-
NP to SH 70,744 84,260 84,116 77,120 63,048 46,446 39,588 10.15%
-
Tax Rate 25.44% 25.20% 25.08% 25.10% 25.26% 25.28% 26.07% -
Total Cost 441,734 466,646 497,710 467,886 344,270 273,516 244,530 10.35%
-
Net Worth 561,771 508,331 436,760 372,267 315,789 262,809 229,377 16.09%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 13,202 17,738 15,515 13,277 13,180 10,980 17,742 -4.80%
Div Payout % 18.66% 21.05% 18.45% 17.22% 20.91% 23.64% 44.82% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 561,771 508,331 436,760 372,267 315,789 262,809 229,377 16.09%
NOSH 550,108 554,342 554,123 553,228 549,198 549,007 554,453 -0.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.80% 15.29% 14.46% 14.15% 15.48% 14.52% 13.93% -
ROE 12.59% 16.58% 19.26% 20.72% 19.97% 17.67% 17.26% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 93.16 99.38 105.00 98.51 74.17 58.28 51.24 10.47%
EPS 12.86 15.20 15.18 13.94 11.48 8.46 7.14 10.29%
DPS 2.40 3.20 2.80 2.40 2.40 2.00 3.20 -4.67%
NAPS 1.0212 0.917 0.7882 0.6729 0.575 0.4787 0.4137 16.24%
Adjusted Per Share Value based on latest NOSH - 552,592
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 87.95 94.55 99.85 93.54 69.91 54.91 48.76 10.32%
EPS 12.14 14.46 14.44 13.24 10.82 7.97 6.79 10.16%
DPS 2.27 3.04 2.66 2.28 2.26 1.88 3.05 -4.80%
NAPS 0.9641 0.8724 0.7496 0.6389 0.542 0.451 0.3937 16.09%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.94 2.00 1.58 1.67 1.36 0.76 0.69 -
P/RPS 2.08 2.01 1.50 1.70 1.83 1.30 1.35 7.46%
P/EPS 15.09 13.16 10.41 11.98 11.85 8.98 9.66 7.71%
EY 6.63 7.60 9.61 8.35 8.44 11.13 10.35 -7.15%
DY 1.24 1.60 1.77 1.44 1.76 2.63 4.64 -19.73%
P/NAPS 1.90 2.18 2.00 2.48 2.37 1.59 1.67 2.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 21/08/08 -
Price 1.90 1.82 1.65 1.45 1.56 0.89 0.56 -
P/RPS 2.04 1.83 1.57 1.47 2.10 1.53 1.09 11.00%
P/EPS 14.77 11.97 10.87 10.40 13.59 10.52 7.84 11.12%
EY 6.77 8.35 9.20 9.61 7.36 9.51 12.75 -10.00%
DY 1.26 1.76 1.70 1.66 1.54 2.25 5.71 -22.25%
P/NAPS 1.86 1.98 2.09 2.15 2.71 1.86 1.35 5.48%

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