[HSL] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.71%
YoY- -11.1%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 451,102 545,578 687,618 554,478 565,683 601,743 573,193 -3.91%
PBT 58,618 87,908 99,869 105,783 118,924 121,483 110,597 -10.03%
Tax -14,932 -21,540 -25,180 -26,781 -30,053 -30,554 -27,845 -9.85%
NP 43,686 66,368 74,689 79,002 88,871 90,929 82,752 -10.09%
-
NP to SH 43,604 66,351 74,689 79,002 88,871 90,926 82,748 -10.11%
-
Tax Rate 25.47% 24.50% 25.21% 25.32% 25.27% 25.15% 25.18% -
Total Cost 407,416 479,210 612,929 475,476 476,812 510,814 490,441 -3.04%
-
Net Worth 725,252 694,864 641,427 582,945 523,643 461,001 391,404 10.81%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 13,188 13,192 14,290 16,507 23,362 20,943 24,715 -9.93%
Div Payout % 30.25% 19.88% 19.13% 20.89% 26.29% 23.03% 29.87% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 725,252 694,864 641,427 582,945 523,643 461,001 391,404 10.81%
NOSH 582,676 582,675 549,261 549,897 552,599 557,034 551,662 0.91%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.68% 12.16% 10.86% 14.25% 15.71% 15.11% 14.44% -
ROE 6.01% 9.55% 11.64% 13.55% 16.97% 19.72% 21.14% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 82.09 99.28 125.19 100.83 102.37 108.03 103.90 -3.84%
EPS 7.93 12.07 13.60 14.37 16.08 16.32 15.00 -10.06%
DPS 2.40 2.40 2.60 3.00 4.20 3.80 4.52 -10.00%
NAPS 1.3198 1.2645 1.1678 1.0601 0.9476 0.8276 0.7095 10.88%
Adjusted Per Share Value based on latest NOSH - 549,897
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 77.42 93.63 118.01 95.16 97.08 103.27 98.37 -3.90%
EPS 7.48 11.39 12.82 13.56 15.25 15.60 14.20 -10.12%
DPS 2.26 2.26 2.45 2.83 4.01 3.59 4.24 -9.94%
NAPS 1.2447 1.1925 1.1008 1.0005 0.8987 0.7912 0.6717 10.81%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.46 1.75 1.76 1.90 1.84 1.59 1.28 -
P/RPS 1.78 1.76 1.41 1.88 1.80 1.47 1.23 6.34%
P/EPS 18.40 14.49 12.94 13.23 11.44 9.74 8.53 13.65%
EY 5.43 6.90 7.73 7.56 8.74 10.27 11.72 -12.02%
DY 1.64 1.37 1.48 1.58 2.28 2.39 3.53 -11.98%
P/NAPS 1.11 1.38 1.51 1.79 1.94 1.92 1.80 -7.73%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 26/11/15 28/11/14 28/11/13 28/11/12 22/11/11 -
Price 1.47 1.70 1.93 1.95 1.93 1.49 1.24 -
P/RPS 1.79 1.71 1.54 1.93 1.89 1.38 1.19 7.03%
P/EPS 18.53 14.08 14.19 13.57 12.00 9.13 8.27 14.37%
EY 5.40 7.10 7.05 7.37 8.33 10.96 12.10 -12.57%
DY 1.63 1.41 1.35 1.54 2.18 2.55 3.65 -12.56%
P/NAPS 1.11 1.34 1.65 1.84 2.04 1.80 1.75 -7.30%

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