[HSL] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 6.71%
YoY- -17.53%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 538,316 683,606 610,355 505,906 498,546 654,735 604,720 -1.91%
PBT 43,488 74,099 72,151 62,629 75,175 101,237 103,152 -13.39%
Tax -10,650 -18,821 -18,312 -16,015 -18,716 -25,038 -26,225 -13.93%
NP 32,838 55,278 53,839 46,614 56,459 76,199 76,927 -13.21%
-
NP to SH 32,039 55,201 53,752 46,531 56,423 76,199 76,927 -13.57%
-
Tax Rate 24.49% 25.40% 25.38% 25.57% 24.90% 24.73% 25.42% -
Total Cost 505,478 628,328 556,516 459,292 442,087 578,536 527,793 -0.71%
-
Net Worth 842,299 817,956 775,917 734,429 701,128 658,581 595,854 5.93%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 13,188 13,188 13,188 13,184 13,200 15,389 -
Div Payout % - 23.89% 24.54% 28.34% 23.37% 17.32% 20.01% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 842,299 817,956 775,917 734,429 701,128 658,581 595,854 5.93%
NOSH 582,676 582,676 582,676 582,676 582,675 550,101 549,427 0.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.10% 8.09% 8.82% 9.21% 11.32% 11.64% 12.72% -
ROE 3.80% 6.75% 6.93% 6.34% 8.05% 11.57% 12.91% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 97.96 124.40 111.07 92.06 90.72 119.02 110.06 -1.92%
EPS 5.83 10.05 9.78 8.47 10.27 13.85 14.00 -13.57%
DPS 0.00 2.40 2.40 2.40 2.40 2.40 2.80 -
NAPS 1.5328 1.4885 1.412 1.3365 1.2759 1.1972 1.0845 5.93%
Adjusted Per Share Value based on latest NOSH - 582,676
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 92.39 117.32 104.75 86.82 85.56 112.37 103.78 -1.91%
EPS 5.50 9.47 9.23 7.99 9.68 13.08 13.20 -13.56%
DPS 0.00 2.26 2.26 2.26 2.26 2.27 2.64 -
NAPS 1.4456 1.4038 1.3316 1.2604 1.2033 1.1303 1.0226 5.93%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.00 1.33 1.35 1.43 1.60 1.89 1.70 -
P/RPS 1.02 1.07 1.22 1.55 1.76 1.59 1.54 -6.63%
P/EPS 17.15 13.24 13.80 16.89 15.58 13.64 12.14 5.92%
EY 5.83 7.55 7.25 5.92 6.42 7.33 8.24 -5.59%
DY 0.00 1.80 1.78 1.68 1.50 1.27 1.65 -
P/NAPS 0.65 0.89 0.96 1.07 1.25 1.58 1.57 -13.65%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 26/02/19 27/02/18 27/02/17 25/02/16 27/02/15 -
Price 0.97 1.28 1.58 1.64 1.68 1.93 1.81 -
P/RPS 0.99 1.03 1.42 1.78 1.85 1.62 1.64 -8.06%
P/EPS 16.64 12.74 16.15 19.37 16.36 13.93 12.93 4.28%
EY 6.01 7.85 6.19 5.16 6.11 7.18 7.74 -4.12%
DY 0.00 1.88 1.52 1.46 1.43 1.24 1.55 -
P/NAPS 0.63 0.86 1.12 1.23 1.32 1.61 1.67 -14.98%

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