[HSL] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.11%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 107,054 149,596 140,214 140,369 151,716 148,879 111,255 -0.63%
PBT 16,132 22,898 25,408 30,238 29,929 27,943 23,982 -6.38%
Tax -4,051 -5,850 -6,436 -7,603 -7,469 -7,054 -5,997 -6.32%
NP 12,081 17,048 18,972 22,635 22,460 20,889 17,985 -6.41%
-
NP to SH 12,080 17,048 18,972 22,635 22,459 20,888 17,983 -6.41%
-
Tax Rate 25.11% 25.55% 25.33% 25.14% 24.96% 25.24% 25.01% -
Total Cost 94,973 132,548 121,242 117,734 129,256 127,990 93,270 0.30%
-
Net Worth 678,017 624,341 561,571 508,732 437,090 371,839 316,214 13.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,490 5,499 6,598 8,876 7,763 6,631 6,599 -3.01%
Div Payout % 45.45% 32.26% 34.78% 39.22% 34.57% 31.75% 36.70% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 678,017 624,341 561,571 508,732 437,090 371,839 316,214 13.54%
NOSH 549,090 549,935 549,913 554,779 554,543 552,592 549,938 -0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.28% 11.40% 13.53% 16.13% 14.80% 14.03% 16.17% -
ROE 1.78% 2.73% 3.38% 4.45% 5.14% 5.62% 5.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.50 27.20 25.50 25.30 27.36 26.94 20.23 -0.61%
EPS 2.20 3.10 3.45 4.08 4.05 3.78 3.27 -6.38%
DPS 1.00 1.00 1.20 1.60 1.40 1.20 1.20 -2.99%
NAPS 1.2348 1.1353 1.0212 0.917 0.7882 0.6729 0.575 13.57%
Adjusted Per Share Value based on latest NOSH - 554,779
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.37 25.67 24.06 24.09 26.04 25.55 19.09 -0.63%
EPS 2.07 2.93 3.26 3.88 3.85 3.58 3.09 -6.45%
DPS 0.94 0.94 1.13 1.52 1.33 1.14 1.13 -3.01%
NAPS 1.1636 1.0715 0.9638 0.8731 0.7501 0.6382 0.5427 13.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.70 1.85 1.94 2.00 1.58 1.67 1.36 -
P/RPS 8.72 6.80 7.61 7.90 5.78 6.20 6.72 4.43%
P/EPS 77.27 59.68 56.23 49.02 39.01 44.18 41.59 10.86%
EY 1.29 1.68 1.78 2.04 2.56 2.26 2.40 -9.82%
DY 0.59 0.54 0.62 0.80 0.89 0.72 0.88 -6.44%
P/NAPS 1.38 1.63 1.90 2.18 2.00 2.48 2.37 -8.61%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 -
Price 1.77 1.72 1.90 1.82 1.65 1.45 1.56 -
P/RPS 9.08 6.32 7.45 7.19 6.03 5.38 7.71 2.76%
P/EPS 80.45 55.48 55.07 44.61 40.74 38.36 47.71 9.08%
EY 1.24 1.80 1.82 2.24 2.45 2.61 2.10 -8.39%
DY 0.56 0.58 0.63 0.88 0.85 0.83 0.77 -5.16%
P/NAPS 1.43 1.52 1.86 1.98 2.09 2.15 2.71 -10.09%

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