[HSL] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.97%
YoY- -27.96%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 556,924 646,482 580,341 460,801 567,988 684,541 529,235 0.85%
PBT 49,059 75,331 72,195 65,324 89,750 104,870 105,104 -11.91%
Tax -12,801 -18,866 -18,470 -16,373 -21,889 -26,641 -26,660 -11.49%
NP 36,258 56,465 53,725 48,951 67,861 78,229 78,444 -12.05%
-
NP to SH 36,187 56,377 53,630 48,884 67,860 78,229 78,444 -12.08%
-
Tax Rate 26.09% 25.04% 25.58% 25.06% 24.39% 25.40% 25.37% -
Total Cost 520,666 590,017 526,616 411,850 500,127 606,312 450,791 2.42%
-
Net Worth 829,440 798,777 755,036 714,207 678,017 624,341 561,571 6.70%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 7,693 13,188 13,188 13,188 13,192 14,290 16,507 -11.93%
Div Payout % 21.26% 23.39% 24.59% 26.98% 19.44% 18.27% 21.04% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 829,440 798,777 755,036 714,207 678,017 624,341 561,571 6.70%
NOSH 582,676 582,676 582,676 582,676 549,090 549,935 549,913 0.96%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.51% 8.73% 9.26% 10.62% 11.95% 11.43% 14.82% -
ROE 4.36% 7.06% 7.10% 6.84% 10.01% 12.53% 13.97% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 101.35 117.65 105.61 83.86 103.44 124.48 96.24 0.86%
EPS 6.59 10.26 9.76 8.90 12.36 14.23 14.26 -12.06%
DPS 1.40 2.40 2.40 2.40 2.40 2.60 3.00 -11.91%
NAPS 1.5094 1.4536 1.374 1.2997 1.2348 1.1353 1.0212 6.72%
Adjusted Per Share Value based on latest NOSH - 582,676
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 95.58 110.95 99.60 79.08 97.48 117.48 90.83 0.85%
EPS 6.21 9.68 9.20 8.39 11.65 13.43 13.46 -12.08%
DPS 1.32 2.26 2.26 2.26 2.26 2.45 2.83 -11.92%
NAPS 1.4235 1.3709 1.2958 1.2257 1.1636 1.0715 0.9638 6.70%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.04 1.35 1.40 1.62 1.70 1.85 1.94 -
P/RPS 1.03 1.15 1.33 1.93 1.64 1.49 2.02 -10.60%
P/EPS 15.79 13.16 14.35 18.21 13.76 13.01 13.60 2.51%
EY 6.33 7.60 6.97 5.49 7.27 7.69 7.35 -2.45%
DY 1.35 1.78 1.71 1.48 1.41 1.41 1.55 -2.27%
P/NAPS 0.69 0.93 1.02 1.25 1.38 1.63 1.90 -15.52%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 06/08/20 22/08/19 16/08/18 22/08/17 18/08/16 26/08/15 27/08/14 -
Price 1.07 1.38 1.45 1.45 1.77 1.72 1.90 -
P/RPS 1.06 1.17 1.37 1.73 1.71 1.38 1.97 -9.80%
P/EPS 16.25 13.45 14.86 16.30 14.32 12.09 13.32 3.36%
EY 6.15 7.43 6.73 6.14 6.98 8.27 7.51 -3.27%
DY 1.31 1.74 1.66 1.66 1.36 1.51 1.58 -3.07%
P/NAPS 0.71 0.95 1.06 1.12 1.43 1.52 1.86 -14.81%

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