[HSL] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.13%
YoY- -28.69%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 475,472 661,296 612,392 450,529 513,788 659,332 548,801 -2.35%
PBT 38,078 80,529 75,846 57,244 79,320 97,092 101,469 -15.05%
Tax -8,176 -20,349 -19,482 -14,682 -19,728 -24,393 -25,785 -17.40%
NP 29,902 60,180 56,364 42,561 59,592 72,698 75,684 -14.32%
-
NP to SH 29,830 60,102 56,276 42,477 59,569 72,698 75,684 -14.36%
-
Tax Rate 21.47% 25.27% 25.69% 25.65% 24.87% 25.12% 25.41% -
Total Cost 445,569 601,116 556,028 407,968 454,196 586,633 473,117 -0.99%
-
Net Worth 832,628 813,340 769,323 725,252 694,864 641,866 583,085 6.11%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 7,326 7,326 7,326 7,326 7,328 8,800 -
Div Payout % - 12.19% 13.02% 17.25% 12.30% 10.08% 11.63% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 832,628 813,340 769,323 725,252 694,864 641,866 583,085 6.11%
NOSH 582,676 582,676 582,676 582,676 582,675 549,637 550,029 0.96%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.29% 9.10% 9.20% 9.45% 11.60% 11.03% 13.79% -
ROE 3.58% 7.39% 7.31% 5.86% 8.57% 11.33% 12.98% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 86.53 120.34 111.44 81.99 93.50 119.96 99.78 -2.34%
EPS 5.43 10.93 10.24 7.73 10.84 13.23 13.76 -14.34%
DPS 0.00 1.33 1.33 1.33 1.33 1.33 1.60 -
NAPS 1.5152 1.4801 1.40 1.3198 1.2645 1.1678 1.0601 6.12%
Adjusted Per Share Value based on latest NOSH - 582,676
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 81.60 113.49 105.10 77.32 88.18 113.16 94.19 -2.36%
EPS 5.12 10.31 9.66 7.29 10.22 12.48 12.99 -14.36%
DPS 0.00 1.26 1.26 1.26 1.26 1.26 1.51 -
NAPS 1.429 1.3959 1.3203 1.2447 1.1925 1.1016 1.0007 6.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.86 1.34 1.38 1.46 1.75 1.76 1.90 -
P/RPS 0.99 1.11 1.24 1.78 1.87 1.47 1.90 -10.28%
P/EPS 15.84 12.25 13.48 18.89 16.14 13.31 13.81 2.30%
EY 6.31 8.16 7.42 5.29 6.19 7.52 7.24 -2.26%
DY 0.00 1.00 0.97 0.91 0.76 0.76 0.84 -
P/NAPS 0.57 0.91 0.99 1.11 1.38 1.51 1.79 -17.34%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 18/11/19 29/11/18 23/11/17 24/11/16 26/11/15 28/11/14 -
Price 0.90 1.31 1.34 1.48 1.70 1.93 1.95 -
P/RPS 1.04 1.09 1.20 1.81 1.82 1.61 1.95 -9.93%
P/EPS 16.58 11.98 13.08 19.15 15.68 14.59 14.17 2.64%
EY 6.03 8.35 7.64 5.22 6.38 6.85 7.06 -2.59%
DY 0.00 1.02 1.00 0.90 0.78 0.69 0.82 -
P/NAPS 0.59 0.89 0.96 1.12 1.34 1.65 1.84 -17.25%

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