[HSL] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.75%
YoY- 24.52%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 529,235 587,806 599,924 557,119 418,701 326,991 267,808 12.01%
PBT 105,104 121,329 121,257 107,718 86,672 60,764 55,445 11.24%
Tax -26,660 -30,564 -30,491 -27,243 -22,046 -15,496 -14,661 10.47%
NP 78,444 90,765 90,766 80,475 64,626 45,268 40,784 11.51%
-
NP to SH 78,444 90,765 90,762 80,471 64,625 45,268 40,784 11.51%
-
Tax Rate 25.37% 25.19% 25.15% 25.29% 25.44% 25.50% 26.44% -
Total Cost 450,791 497,041 509,158 476,644 354,075 281,723 227,024 12.10%
-
Net Worth 561,571 508,732 437,090 371,839 316,214 263,059 228,586 16.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 16,507 23,362 20,943 24,715 14,290 8,810 17,725 -1.17%
Div Payout % 21.04% 25.74% 23.08% 30.71% 22.11% 19.46% 43.46% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 561,571 508,732 437,090 371,839 316,214 263,059 228,586 16.15%
NOSH 549,913 554,779 554,543 552,592 549,938 549,527 552,541 -0.07%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.82% 15.44% 15.13% 14.44% 15.43% 13.84% 15.23% -
ROE 13.97% 17.84% 20.77% 21.64% 20.44% 17.21% 17.84% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 96.24 105.95 108.18 100.82 76.14 59.50 48.47 12.10%
EPS 14.26 16.36 16.37 14.56 11.75 8.24 7.38 11.59%
DPS 3.00 4.20 3.80 4.52 2.60 1.60 3.21 -1.12%
NAPS 1.0212 0.917 0.7882 0.6729 0.575 0.4787 0.4137 16.24%
Adjusted Per Share Value based on latest NOSH - 552,592
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 90.83 100.88 102.96 95.61 71.86 56.12 45.96 12.01%
EPS 13.46 15.58 15.58 13.81 11.09 7.77 7.00 11.50%
DPS 2.83 4.01 3.59 4.24 2.45 1.51 3.04 -1.18%
NAPS 0.9638 0.8731 0.7501 0.6382 0.5427 0.4515 0.3923 16.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.94 2.00 1.58 1.67 1.36 0.76 0.69 -
P/RPS 2.02 1.89 1.46 1.66 1.79 1.28 1.42 6.04%
P/EPS 13.60 12.22 9.65 11.47 11.57 9.23 9.35 6.44%
EY 7.35 8.18 10.36 8.72 8.64 10.84 10.70 -6.06%
DY 1.55 2.10 2.41 2.71 1.91 2.11 4.65 -16.72%
P/NAPS 1.90 2.18 2.00 2.48 2.37 1.59 1.67 2.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 21/08/08 -
Price 1.90 1.82 1.65 1.45 1.56 0.89 0.56 -
P/RPS 1.97 1.72 1.53 1.44 2.05 1.50 1.16 9.22%
P/EPS 13.32 11.12 10.08 9.96 13.28 10.80 7.59 9.82%
EY 7.51 8.99 9.92 10.04 7.53 9.26 13.18 -8.94%
DY 1.58 2.31 2.30 3.12 1.67 1.80 5.73 -19.31%
P/NAPS 1.86 1.98 2.09 2.15 2.71 1.86 1.35 5.48%

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