[HSL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.65%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 284,118 259,672 248,168 246,429 244,838 238,564 260,555 5.94%
PBT 53,548 52,872 53,173 51,317 49,004 44,128 48,173 7.31%
Tax -13,960 -13,700 -14,233 -13,746 -13,104 -11,816 -14,692 -3.35%
NP 39,588 39,172 38,940 37,570 35,900 32,312 33,481 11.82%
-
NP to SH 39,588 39,172 38,940 37,570 35,900 32,312 33,481 11.82%
-
Tax Rate 26.07% 25.91% 26.77% 26.79% 26.74% 26.78% 30.50% -
Total Cost 244,530 220,500 209,228 208,858 208,938 206,252 227,074 5.06%
-
Net Worth 229,377 225,570 217,727 213,484 204,168 200,289 195,326 11.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 17,742 - 17,816 11,880 17,827 - 15,819 7.95%
Div Payout % 44.82% - 45.75% 31.62% 49.66% - 47.25% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 229,377 225,570 217,727 213,484 204,168 200,289 195,326 11.31%
NOSH 554,453 553,276 111,352 111,375 111,421 111,420 112,996 189.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.93% 15.09% 15.69% 15.25% 14.66% 13.54% 12.85% -
ROE 17.26% 17.37% 17.88% 17.60% 17.58% 16.13% 17.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 51.24 46.93 222.87 221.26 219.74 214.11 230.59 -63.34%
EPS 7.14 7.08 34.97 33.73 32.22 29.00 29.63 -61.30%
DPS 3.20 0.00 16.00 10.67 16.00 0.00 14.00 -62.64%
NAPS 0.4137 0.4077 1.9553 1.9168 1.8324 1.7976 1.7286 -61.48%
Adjusted Per Share Value based on latest NOSH - 111,294
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.76 44.57 42.59 42.29 42.02 40.94 44.72 5.94%
EPS 6.79 6.72 6.68 6.45 6.16 5.55 5.75 11.73%
DPS 3.05 0.00 3.06 2.04 3.06 0.00 2.71 8.20%
NAPS 0.3937 0.3871 0.3737 0.3664 0.3504 0.3437 0.3352 11.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.78 1.04 0.97 0.95 0.65 0.57 -
P/RPS 1.35 1.66 0.47 0.44 0.43 0.30 0.25 208.11%
P/EPS 9.66 11.02 2.97 2.88 2.95 2.24 1.92 193.90%
EY 10.35 9.08 33.63 34.78 33.92 44.62 51.98 -65.93%
DY 4.64 0.00 15.38 11.00 16.84 0.00 24.56 -67.10%
P/NAPS 1.67 1.91 0.53 0.51 0.52 0.36 0.33 195.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 15/05/08 28/02/08 15/11/07 16/08/07 17/05/07 26/02/07 -
Price 0.56 0.83 0.93 1.08 0.75 0.79 0.65 -
P/RPS 1.09 1.77 0.42 0.49 0.34 0.37 0.28 147.66%
P/EPS 7.84 11.72 2.66 3.20 2.33 2.72 2.19 134.19%
EY 12.75 8.53 37.60 31.23 42.96 36.71 45.58 -57.26%
DY 5.71 0.00 17.20 9.88 21.33 0.00 21.54 -58.76%
P/NAPS 1.35 2.04 0.48 0.56 0.41 0.44 0.38 133.00%

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