[HSL] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.1%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 259,672 248,168 246,429 244,838 238,564 260,555 260,712 -0.26%
PBT 52,872 53,173 51,317 49,004 44,128 48,173 46,386 9.10%
Tax -13,700 -14,233 -13,746 -13,104 -11,816 -14,692 -14,868 -5.30%
NP 39,172 38,940 37,570 35,900 32,312 33,481 31,518 15.58%
-
NP to SH 39,172 38,940 37,570 35,900 32,312 33,481 31,518 15.58%
-
Tax Rate 25.91% 26.77% 26.79% 26.74% 26.78% 30.50% 32.05% -
Total Cost 220,500 209,228 208,858 208,938 206,252 227,074 229,193 -2.54%
-
Net Worth 225,570 217,727 213,484 204,168 200,289 195,326 192,264 11.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 17,816 11,880 17,827 - 15,819 21,092 -
Div Payout % - 45.75% 31.62% 49.66% - 47.25% 66.92% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 225,570 217,727 213,484 204,168 200,289 195,326 192,264 11.22%
NOSH 553,276 111,352 111,375 111,421 111,420 112,996 112,997 188.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.09% 15.69% 15.25% 14.66% 13.54% 12.85% 12.09% -
ROE 17.37% 17.88% 17.60% 17.58% 16.13% 17.14% 16.39% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.93 222.87 221.26 219.74 214.11 230.59 230.72 -65.37%
EPS 7.08 34.97 33.73 32.22 29.00 29.63 27.89 -59.87%
DPS 0.00 16.00 10.67 16.00 0.00 14.00 18.67 -
NAPS 0.4077 1.9553 1.9168 1.8324 1.7976 1.7286 1.7015 -61.38%
Adjusted Per Share Value based on latest NOSH - 111,422
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 44.57 42.59 42.29 42.02 40.94 44.72 44.74 -0.25%
EPS 6.72 6.68 6.45 6.16 5.55 5.75 5.41 15.53%
DPS 0.00 3.06 2.04 3.06 0.00 2.71 3.62 -
NAPS 0.3871 0.3737 0.3664 0.3504 0.3437 0.3352 0.33 11.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.78 1.04 0.97 0.95 0.65 0.57 0.57 -
P/RPS 1.66 0.47 0.44 0.43 0.30 0.25 0.25 252.86%
P/EPS 11.02 2.97 2.88 2.95 2.24 1.92 2.04 207.55%
EY 9.08 33.63 34.78 33.92 44.62 51.98 48.94 -67.43%
DY 0.00 15.38 11.00 16.84 0.00 24.56 32.75 -
P/NAPS 1.91 0.53 0.51 0.52 0.36 0.33 0.33 222.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 28/02/08 15/11/07 16/08/07 17/05/07 26/02/07 16/11/06 -
Price 0.83 0.93 1.08 0.75 0.79 0.65 0.56 -
P/RPS 1.77 0.42 0.49 0.34 0.37 0.28 0.24 278.42%
P/EPS 11.72 2.66 3.20 2.33 2.72 2.19 2.01 223.60%
EY 8.53 37.60 31.23 42.96 36.71 45.58 49.81 -69.12%
DY 0.00 17.20 9.88 21.33 0.00 21.54 33.33 -
P/NAPS 2.04 0.48 0.56 0.41 0.44 0.38 0.33 236.45%

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