[HSL] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.54%
YoY- 10.9%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 186,464 116,025 135,085 139,199 123,626 92,406 77,878 15.65%
PBT 26,262 22,034 26,083 26,213 23,539 18,201 13,973 11.08%
Tax -6,636 -5,634 -6,588 -6,613 -5,866 -4,660 -3,554 10.96%
NP 19,626 16,400 19,495 19,600 17,673 13,541 10,419 11.12%
-
NP to SH 19,626 16,400 19,495 19,599 17,672 13,541 10,419 11.12%
-
Tax Rate 25.27% 25.57% 25.26% 25.23% 24.92% 25.60% 25.43% -
Total Cost 166,838 99,625 115,590 119,599 105,953 78,865 67,459 16.28%
-
Net Worth 615,827 554,783 497,650 427,838 360,364 304,947 252,194 16.03%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 615,827 554,783 497,650 427,838 360,364 304,947 252,194 16.03%
NOSH 549,747 552,188 555,413 547,458 553,981 550,447 548,368 0.04%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.53% 14.13% 14.43% 14.08% 14.30% 14.65% 13.38% -
ROE 3.19% 2.96% 3.92% 4.58% 4.90% 4.44% 4.13% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 33.92 21.01 24.32 25.43 22.32 16.79 14.20 15.61%
EPS 3.57 2.97 3.51 3.58 3.19 2.46 1.90 11.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1202 1.0047 0.896 0.7815 0.6505 0.554 0.4599 15.98%
Adjusted Per Share Value based on latest NOSH - 547,458
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.00 19.91 23.18 23.89 21.22 15.86 13.37 15.64%
EPS 3.37 2.81 3.35 3.36 3.03 2.32 1.79 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0569 0.9521 0.8541 0.7343 0.6185 0.5234 0.4328 16.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.81 1.76 1.48 1.57 1.74 1.48 0.48 -
P/RPS 5.34 8.38 6.09 6.17 7.80 8.82 3.38 7.91%
P/EPS 50.70 59.26 42.17 43.85 54.55 60.16 25.26 12.30%
EY 1.97 1.69 2.37 2.28 1.83 1.66 3.96 -10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.65 2.01 2.67 2.67 1.04 7.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 22/05/13 23/05/12 25/05/11 25/05/10 19/05/09 -
Price 1.95 2.03 2.03 1.47 1.67 1.29 0.75 -
P/RPS 5.75 9.66 8.35 5.78 7.48 7.68 5.28 1.43%
P/EPS 54.62 68.35 57.83 41.06 52.35 52.44 39.47 5.56%
EY 1.83 1.46 1.73 2.44 1.91 1.91 2.53 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.02 2.27 1.88 2.57 2.33 1.63 1.09%

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