[HSL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.3%
YoY- 9.07%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 672,120 512,478 550,906 581,830 545,010 407,322 319,962 13.16%
PBT 98,318 94,884 112,642 112,284 102,964 84,366 62,158 7.93%
Tax -24,972 -24,140 -28,382 -28,164 -25,840 -21,314 -15,712 8.02%
NP 73,346 70,744 84,260 84,120 77,124 63,052 46,446 7.90%
-
NP to SH 73,346 70,744 84,260 84,116 77,120 63,048 46,446 7.90%
-
Tax Rate 25.40% 25.44% 25.20% 25.08% 25.10% 25.26% 25.28% -
Total Cost 598,774 441,734 466,646 497,710 467,886 344,270 273,516 13.94%
-
Net Worth 624,210 561,771 508,331 436,760 372,267 315,789 262,809 15.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,996 13,202 17,738 15,515 13,277 13,180 10,980 0.02%
Div Payout % 14.99% 18.66% 21.05% 18.45% 17.22% 20.91% 23.64% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 624,210 561,771 508,331 436,760 372,267 315,789 262,809 15.50%
NOSH 549,820 550,108 554,342 554,123 553,228 549,198 549,007 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.91% 13.80% 15.29% 14.46% 14.15% 15.48% 14.52% -
ROE 11.75% 12.59% 16.58% 19.26% 20.72% 19.97% 17.67% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.24 93.16 99.38 105.00 98.51 74.17 58.28 13.13%
EPS 13.34 12.86 15.20 15.18 13.94 11.48 8.46 7.88%
DPS 2.00 2.40 3.20 2.80 2.40 2.40 2.00 0.00%
NAPS 1.1353 1.0212 0.917 0.7882 0.6729 0.575 0.4787 15.47%
Adjusted Per Share Value based on latest NOSH - 554,543
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 115.35 87.95 94.55 99.85 93.54 69.91 54.91 13.16%
EPS 12.59 12.14 14.46 14.44 13.24 10.82 7.97 7.91%
DPS 1.89 2.27 3.04 2.66 2.28 2.26 1.88 0.08%
NAPS 1.0713 0.9641 0.8724 0.7496 0.6389 0.542 0.451 15.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.85 1.94 2.00 1.58 1.67 1.36 0.76 -
P/RPS 1.51 2.08 2.01 1.50 1.70 1.83 1.30 2.52%
P/EPS 13.87 15.09 13.16 10.41 11.98 11.85 8.98 7.51%
EY 7.21 6.63 7.60 9.61 8.35 8.44 11.13 -6.97%
DY 1.08 1.24 1.60 1.77 1.44 1.76 2.63 -13.78%
P/NAPS 1.63 1.90 2.18 2.00 2.48 2.37 1.59 0.41%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 -
Price 1.72 1.90 1.82 1.65 1.45 1.56 0.89 -
P/RPS 1.41 2.04 1.83 1.57 1.47 2.10 1.53 -1.35%
P/EPS 12.89 14.77 11.97 10.87 10.40 13.59 10.52 3.44%
EY 7.76 6.77 8.35 9.20 9.61 7.36 9.51 -3.33%
DY 1.16 1.26 1.76 1.70 1.66 1.54 2.25 -10.44%
P/NAPS 1.52 1.86 1.98 2.09 2.15 2.71 1.86 -3.30%

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