[HSL] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 15.68%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 106,389 107,054 149,596 140,214 140,369 151,716 148,879 -5.44%
PBT 12,777 16,132 22,898 25,408 30,238 29,929 27,943 -12.21%
Tax -3,240 -4,051 -5,850 -6,436 -7,603 -7,469 -7,054 -12.15%
NP 9,537 12,081 17,048 18,972 22,635 22,460 20,889 -12.23%
-
NP to SH 9,525 12,080 17,048 18,972 22,635 22,459 20,888 -12.25%
-
Tax Rate 25.36% 25.11% 25.55% 25.33% 25.14% 24.96% 25.24% -
Total Cost 96,852 94,973 132,548 121,242 117,734 129,256 127,990 -4.53%
-
Net Worth 714,207 678,017 624,341 561,571 508,732 437,090 371,839 11.48%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,495 5,490 5,499 6,598 8,876 7,763 6,631 -3.08%
Div Payout % 57.69% 45.45% 32.26% 34.78% 39.22% 34.57% 31.75% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 714,207 678,017 624,341 561,571 508,732 437,090 371,839 11.48%
NOSH 582,676 549,090 549,935 549,913 554,779 554,543 552,592 0.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.96% 11.28% 11.40% 13.53% 16.13% 14.80% 14.03% -
ROE 1.33% 1.78% 2.73% 3.38% 4.45% 5.14% 5.62% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.36 19.50 27.20 25.50 25.30 27.36 26.94 -5.35%
EPS 1.73 2.20 3.10 3.45 4.08 4.05 3.78 -12.20%
DPS 1.00 1.00 1.00 1.20 1.60 1.40 1.20 -2.99%
NAPS 1.2997 1.2348 1.1353 1.0212 0.917 0.7882 0.6729 11.58%
Adjusted Per Share Value based on latest NOSH - 549,913
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.26 18.37 25.67 24.06 24.09 26.04 25.55 -5.44%
EPS 1.63 2.07 2.93 3.26 3.88 3.85 3.58 -12.27%
DPS 0.94 0.94 0.94 1.13 1.52 1.33 1.14 -3.16%
NAPS 1.2257 1.1636 1.0715 0.9638 0.8731 0.7501 0.6382 11.47%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.62 1.70 1.85 1.94 2.00 1.58 1.67 -
P/RPS 8.37 8.72 6.80 7.61 7.90 5.78 6.20 5.12%
P/EPS 93.46 77.27 59.68 56.23 49.02 39.01 44.18 13.28%
EY 1.07 1.29 1.68 1.78 2.04 2.56 2.26 -11.70%
DY 0.62 0.59 0.54 0.62 0.80 0.89 0.72 -2.45%
P/NAPS 1.25 1.38 1.63 1.90 2.18 2.00 2.48 -10.78%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 18/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 -
Price 1.45 1.77 1.72 1.90 1.82 1.65 1.45 -
P/RPS 7.49 9.08 6.32 7.45 7.19 6.03 5.38 5.66%
P/EPS 83.65 80.45 55.48 55.07 44.61 40.74 38.36 13.86%
EY 1.20 1.24 1.80 1.82 2.24 2.45 2.61 -12.13%
DY 0.69 0.56 0.58 0.63 0.88 0.85 0.83 -3.02%
P/NAPS 1.12 1.43 1.52 1.86 1.98 2.09 2.15 -10.29%

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