[HSL] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.84%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 585,421 649,283 625,316 532,485 461,466 610,530 675,159 -2.34%
PBT 45,587 65,468 72,372 66,120 68,679 96,516 107,380 -13.29%
Tax -11,219 -16,729 -18,220 -16,997 -17,184 -23,688 -27,227 -13.72%
NP 34,368 48,739 54,152 49,123 51,495 72,828 80,153 -13.15%
-
NP to SH 33,578 48,666 54,063 49,037 51,439 72,828 80,153 -13.48%
-
Tax Rate 24.61% 25.55% 25.18% 25.71% 25.02% 24.54% 25.36% -
Total Cost 551,053 600,544 571,164 483,362 409,971 537,702 595,006 -1.26%
-
Net Worth 851,476 825,484 790,040 748,607 712,393 673,703 615,827 5.54%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 13,188 13,188 13,188 13,184 13,200 15,389 -
Div Payout % - 27.10% 24.39% 26.89% 25.63% 18.13% 19.20% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 851,476 825,484 790,040 748,607 712,393 673,703 615,827 5.54%
NOSH 582,676 582,676 582,676 582,676 582,676 549,155 549,747 0.97%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.87% 7.51% 8.66% 9.23% 11.16% 11.93% 11.87% -
ROE 3.94% 5.90% 6.84% 6.55% 7.22% 10.81% 13.02% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 106.53 118.16 113.79 96.90 83.98 111.18 122.81 -2.34%
EPS 6.11 8.86 9.84 8.92 9.36 13.26 14.58 -13.48%
DPS 0.00 2.40 2.40 2.40 2.40 2.40 2.80 -
NAPS 1.5495 1.5022 1.4377 1.3623 1.2964 1.2268 1.1202 5.55%
Adjusted Per Share Value based on latest NOSH - 582,676
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 100.47 111.43 107.32 91.39 79.20 104.78 115.87 -2.34%
EPS 5.76 8.35 9.28 8.42 8.83 12.50 13.76 -13.49%
DPS 0.00 2.26 2.26 2.26 2.26 2.27 2.64 -
NAPS 1.4613 1.4167 1.3559 1.2848 1.2226 1.1562 1.0569 5.54%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.96 0.99 1.42 1.44 1.69 2.00 1.81 -
P/RPS 0.90 0.84 1.25 1.49 2.01 1.80 1.47 -7.84%
P/EPS 15.71 11.18 14.43 16.14 18.05 15.08 12.41 4.00%
EY 6.37 8.95 6.93 6.20 5.54 6.63 8.06 -3.84%
DY 0.00 2.42 1.69 1.67 1.42 1.20 1.55 -
P/NAPS 0.62 0.66 0.99 1.06 1.30 1.63 1.62 -14.77%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 20/05/21 18/06/20 23/05/19 24/05/18 25/05/17 19/05/16 21/05/15 -
Price 0.97 1.08 1.38 1.36 1.66 1.69 1.95 -
P/RPS 0.91 0.91 1.21 1.40 1.98 1.52 1.59 -8.87%
P/EPS 15.87 12.19 14.03 15.24 17.73 12.74 13.37 2.89%
EY 6.30 8.20 7.13 6.56 5.64 7.85 7.48 -2.81%
DY 0.00 2.22 1.74 1.76 1.45 1.42 1.44 -
P/NAPS 0.63 0.72 0.96 1.00 1.28 1.38 1.74 -15.56%

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