[HSL] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	684,541	529,235	587,806	599,924	557,119	418,701	326,991	13.09%
YoY %	29.35%	-9.96%	-2.02%	7.68%	33.06%	28.05%	-	-
Horiz. %	209.35%	161.85%	179.76%	183.47%	170.38%	128.05%	100.00%	-
PBT	104,870	105,104	121,329	121,257	107,718	86,672	60,764	9.51%
YoY %	-0.22%	-13.37%	0.06%	12.57%	24.28%	42.64%	-	-
Horiz. %	172.59%	172.97%	199.67%	199.55%	177.27%	142.64%	100.00%	-
Tax	-26,641	-26,660	-30,564	-30,491	-27,243	-22,046	-15,496	9.44%
YoY %	0.07%	12.77%	-0.24%	-11.92%	-23.57%	-42.27%	-	-
Horiz. %	171.92%	172.04%	197.24%	196.77%	175.81%	142.27%	100.00%	-
NP	78,229	78,444	90,765	90,766	80,475	64,626	45,268	9.54%
YoY %	-0.27%	-13.57%	-0.00%	12.79%	24.52%	42.76%	-	-
Horiz. %	172.81%	173.29%	200.51%	200.51%	177.77%	142.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,229	78,444	90,765	90,762	80,471	64,625	45,268	9.54%
YoY %	-0.27%	-13.57%	0.00%	12.79%	24.52%	42.76%	-	-
Horiz. %	172.81%	173.29%	200.51%	200.50%	177.77%	142.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.40%	25.37%	25.19%	25.15%	25.29%	25.44%	25.50%	-
YoY %	0.12%	0.71%	0.16%	-0.55%	-0.59%	-0.24%	-	-
Horiz. %	99.61%	99.49%	98.78%	98.63%	99.18%	99.76%	100.00%	-
Total Cost	606,312	450,791	497,041	509,158	476,644	354,075	281,723	13.61%
YoY %	34.50%	-9.31%	-2.38%	6.82%	34.62%	25.68%	-	-
Horiz. %	215.22%	160.01%	176.43%	180.73%	169.19%	125.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	624,341	561,571	508,732	437,090	371,839	316,214	263,059	15.48%
YoY %	11.18%	10.39%	16.39%	17.55%	17.59%	20.21%	-	-
Horiz. %	237.34%	213.48%	193.39%	166.16%	141.35%	120.21%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	14,290	16,507	23,362	20,943	24,715	14,290	8,810	8.39%
YoY %	-13.43%	-29.34%	11.55%	-15.26%	72.95%	62.20%	-	-
Horiz. %	162.20%	187.37%	265.18%	237.72%	280.53%	162.20%	100.00%	-
Div Payout %	18.27%	21.04%	25.74%	23.08%	30.71%	22.11%	19.46%	-
YoY %	-13.17%	-18.26%	11.53%	-24.85%	38.90%	13.62%	-	-
Horiz. %	93.88%	108.12%	132.27%	118.60%	157.81%	113.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	624,341	561,571	508,732	437,090	371,839	316,214	263,059	15.48%
YoY %	11.18%	10.39%	16.39%	17.55%	17.59%	20.21%	-	-
Horiz. %	237.34%	213.48%	193.39%	166.16%	141.35%	120.21%	100.00%	-
NOSH	549,935	549,913	554,779	554,543	552,592	549,938	549,527	0.01%
YoY %	0.00%	-0.88%	0.04%	0.35%	0.48%	0.07%	-	-
Horiz. %	100.07%	100.07%	100.96%	100.91%	100.56%	100.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	11.43%	14.82%	15.44%	15.13%	14.44%	15.43%	13.84%	-
YoY %	-22.87%	-4.02%	2.05%	4.78%	-6.42%	11.49%	-	-
Horiz. %	82.59%	107.08%	111.56%	109.32%	104.34%	111.49%	100.00%	-
ROE	12.53%	13.97%	17.84%	20.77%	21.64%	20.44%	17.21%	-
YoY %	-10.31%	-21.69%	-14.11%	-4.02%	5.87%	18.77%	-	-
Horiz. %	72.81%	81.17%	103.66%	120.69%	125.74%	118.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	124.48	96.24	105.95	108.18	100.82	76.14	59.50	13.08%
YoY %	29.34%	-9.16%	-2.06%	7.30%	32.41%	27.97%	-	-
Horiz. %	209.21%	161.75%	178.07%	181.82%	169.45%	127.97%	100.00%	-
EPS	14.23	14.26	16.36	16.37	14.56	11.75	8.24	9.52%
YoY %	-0.21%	-12.84%	-0.06%	12.43%	23.91%	42.60%	-	-
Horiz. %	172.69%	173.06%	198.54%	198.67%	176.70%	142.60%	100.00%	-
DPS	2.60	3.00	4.20	3.80	4.52	2.60	1.60	8.42%
YoY %	-13.33%	-28.57%	10.53%	-15.93%	73.85%	62.50%	-	-
Horiz. %	162.50%	187.50%	262.50%	237.50%	282.50%	162.50%	100.00%	-
NAPS	1.1353	1.0212	0.917	0.7882	0.6729	0.575	0.4787	15.47%
YoY %	11.17%	11.36%	16.34%	17.13%	17.03%	20.12%	-	-
Horiz. %	237.16%	213.33%	191.56%	164.65%	140.57%	120.12%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 554,543
RPS	117.48	90.83	100.88	102.96	95.61	71.86	56.12	13.09%
YoY %	29.34%	-9.96%	-2.02%	7.69%	33.05%	28.05%	-	-
Horiz. %	209.34%	161.85%	179.76%	183.46%	170.37%	128.05%	100.00%	-
EPS	13.43	13.46	15.58	15.58	13.81	11.09	7.77	9.54%
YoY %	-0.22%	-13.61%	0.00%	12.82%	24.53%	42.73%	-	-
Horiz. %	172.84%	173.23%	200.51%	200.51%	177.73%	142.73%	100.00%	-
DPS	2.45	2.83	4.01	3.59	4.24	2.45	1.51	8.39%
YoY %	-13.43%	-29.43%	11.70%	-15.33%	73.06%	62.25%	-	-
Horiz. %	162.25%	187.42%	265.56%	237.75%	280.79%	162.25%	100.00%	-
NAPS	1.0715	0.9638	0.8731	0.7501	0.6382	0.5427	0.4515	15.48%
YoY %	11.17%	10.39%	16.40%	17.53%	17.60%	20.20%	-	-
Horiz. %	237.32%	213.47%	193.38%	166.14%	141.35%	120.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.85	1.94	2.00	1.58	1.67	1.36	0.76	-
P/RPS	1.49	2.02	1.89	1.46	1.66	1.79	1.28	2.56%
YoY %	-26.24%	6.88%	29.45%	-12.05%	-7.26%	39.84%	-	-
Horiz. %	116.41%	157.81%	147.66%	114.06%	129.69%	139.84%	100.00%	-
P/EPS	13.01	13.60	12.22	9.65	11.47	11.57	9.23	5.88%
YoY %	-4.34%	11.29%	26.63%	-15.87%	-0.86%	25.35%	-	-
Horiz. %	140.95%	147.35%	132.39%	104.55%	124.27%	125.35%	100.00%	-
EY	7.69	7.35	8.18	10.36	8.72	8.64	10.84	-5.55%
YoY %	4.63%	-10.15%	-21.04%	18.81%	0.93%	-20.30%	-	-
Horiz. %	70.94%	67.80%	75.46%	95.57%	80.44%	79.70%	100.00%	-
DY	1.41	1.55	2.10	2.41	2.71	1.91	2.11	-6.49%
YoY %	-9.03%	-26.19%	-12.86%	-11.07%	41.88%	-9.48%	-	-
Horiz. %	66.82%	73.46%	99.53%	114.22%	128.44%	90.52%	100.00%	-
P/NAPS	1.63	1.90	2.18	2.00	2.48	2.37	1.59	0.41%
YoY %	-14.21%	-12.84%	9.00%	-19.35%	4.64%	49.06%	-	-
Horiz. %	102.52%	119.50%	137.11%	125.79%	155.97%	149.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	27/08/14	28/08/13	29/08/12	25/08/11	25/08/10	19/08/09	-
Price	1.72	1.90	1.82	1.65	1.45	1.56	0.89	-
P/RPS	1.38	1.97	1.72	1.53	1.44	2.05	1.50	-1.37%
YoY %	-29.95%	14.53%	12.42%	6.25%	-29.76%	36.67%	-	-
Horiz. %	92.00%	131.33%	114.67%	102.00%	96.00%	136.67%	100.00%	-
P/EPS	12.09	13.32	11.12	10.08	9.96	13.28	10.80	1.89%
YoY %	-9.23%	19.78%	10.32%	1.20%	-25.00%	22.96%	-	-
Horiz. %	111.94%	123.33%	102.96%	93.33%	92.22%	122.96%	100.00%	-
EY	8.27	7.51	8.99	9.92	10.04	7.53	9.26	-1.86%
YoY %	10.12%	-16.46%	-9.38%	-1.20%	33.33%	-18.68%	-	-
Horiz. %	89.31%	81.10%	97.08%	107.13%	108.42%	81.32%	100.00%	-
DY	1.51	1.58	2.31	2.30	3.12	1.67	1.80	-2.88%
YoY %	-4.43%	-31.60%	0.43%	-26.28%	86.83%	-7.22%	-	-
Horiz. %	83.89%	87.78%	128.33%	127.78%	173.33%	92.78%	100.00%	-
P/NAPS	1.52	1.86	1.98	2.09	2.15	2.71	1.86	-3.30%
YoY %	-18.28%	-6.06%	-5.26%	-2.79%	-20.66%	45.70%	-	-
Horiz. %	81.72%	100.00%	106.45%	112.37%	115.59%	145.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos