[HSL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.06%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 311,512 309,069 295,601 284,118 259,672 248,168 246,429 16.89%
PBT 55,892 56,458 55,462 53,548 52,872 53,173 51,317 5.85%
Tax -14,216 -14,619 -14,410 -13,960 -13,700 -14,233 -13,746 2.26%
NP 41,676 41,839 41,052 39,588 39,172 38,940 37,570 7.15%
-
NP to SH 41,676 41,839 41,052 39,588 39,172 38,940 37,570 7.15%
-
Tax Rate 25.43% 25.89% 25.98% 26.07% 25.91% 26.77% 26.79% -
Total Cost 269,836 267,230 254,549 244,530 220,500 209,228 208,858 18.60%
-
Net Worth 252,194 244,005 239,722 229,377 225,570 217,727 213,484 11.73%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 12,175 11,813 17,742 - 17,816 11,880 -
Div Payout % - 29.10% 28.78% 44.82% - 45.75% 31.62% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 252,194 244,005 239,722 229,377 225,570 217,727 213,484 11.73%
NOSH 548,368 553,425 553,758 554,453 553,276 111,352 111,375 189.13%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.38% 13.54% 13.89% 13.93% 15.09% 15.69% 15.25% -
ROE 16.53% 17.15% 17.12% 17.26% 17.37% 17.88% 17.60% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.81 55.85 53.38 51.24 46.93 222.87 221.26 -59.56%
EPS 7.60 7.56 7.41 7.14 7.08 34.97 33.73 -62.93%
DPS 0.00 2.20 2.13 3.20 0.00 16.00 10.67 -
NAPS 0.4599 0.4409 0.4329 0.4137 0.4077 1.9553 1.9168 -61.35%
Adjusted Per Share Value based on latest NOSH - 552,541
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 53.46 53.04 50.73 48.76 44.57 42.59 42.29 16.89%
EPS 7.15 7.18 7.05 6.79 6.72 6.68 6.45 7.10%
DPS 0.00 2.09 2.03 3.05 0.00 3.06 2.04 -
NAPS 0.4328 0.4188 0.4114 0.3937 0.3871 0.3737 0.3664 11.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.48 0.45 0.52 0.69 0.78 1.04 0.97 -
P/RPS 0.84 0.81 0.97 1.35 1.66 0.47 0.44 53.83%
P/EPS 6.32 5.95 7.01 9.66 11.02 2.97 2.88 68.78%
EY 15.83 16.80 14.26 10.35 9.08 33.63 34.78 -40.80%
DY 0.00 4.89 4.10 4.64 0.00 15.38 11.00 -
P/NAPS 1.04 1.02 1.20 1.67 1.91 0.53 0.51 60.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 26/02/09 20/11/08 21/08/08 15/05/08 28/02/08 15/11/07 -
Price 0.75 0.45 0.47 0.56 0.83 0.93 1.08 -
P/RPS 1.32 0.81 0.88 1.09 1.77 0.42 0.49 93.48%
P/EPS 9.87 5.95 6.34 7.84 11.72 2.66 3.20 111.74%
EY 10.13 16.80 15.77 12.75 8.53 37.60 31.23 -52.75%
DY 0.00 4.89 4.54 5.71 0.00 17.20 9.88 -
P/NAPS 1.63 1.02 1.09 1.35 2.04 0.48 0.56 103.72%

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