[HSL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.7%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 319,962 311,512 309,069 295,601 284,118 259,672 248,168 18.47%
PBT 62,158 55,892 56,458 55,462 53,548 52,872 53,173 10.98%
Tax -15,712 -14,216 -14,619 -14,410 -13,960 -13,700 -14,233 6.81%
NP 46,446 41,676 41,839 41,052 39,588 39,172 38,940 12.48%
-
NP to SH 46,446 41,676 41,839 41,052 39,588 39,172 38,940 12.48%
-
Tax Rate 25.28% 25.43% 25.89% 25.98% 26.07% 25.91% 26.77% -
Total Cost 273,516 269,836 267,230 254,549 244,530 220,500 209,228 19.57%
-
Net Worth 262,809 252,194 244,005 239,722 229,377 225,570 217,727 13.37%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,980 - 12,175 11,813 17,742 - 17,816 -27.60%
Div Payout % 23.64% - 29.10% 28.78% 44.82% - 45.75% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 262,809 252,194 244,005 239,722 229,377 225,570 217,727 13.37%
NOSH 549,007 548,368 553,425 553,758 554,453 553,276 111,352 189.96%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.52% 13.38% 13.54% 13.89% 13.93% 15.09% 15.69% -
ROE 17.67% 16.53% 17.15% 17.12% 17.26% 17.37% 17.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.28 56.81 55.85 53.38 51.24 46.93 222.87 -59.14%
EPS 8.46 7.60 7.56 7.41 7.14 7.08 34.97 -61.20%
DPS 2.00 0.00 2.20 2.13 3.20 0.00 16.00 -75.03%
NAPS 0.4787 0.4599 0.4409 0.4329 0.4137 0.4077 1.9553 -60.89%
Adjusted Per Share Value based on latest NOSH - 552,512
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.91 53.46 53.04 50.73 48.76 44.57 42.59 18.47%
EPS 7.97 7.15 7.18 7.05 6.79 6.72 6.68 12.50%
DPS 1.88 0.00 2.09 2.03 3.05 0.00 3.06 -27.75%
NAPS 0.451 0.4328 0.4188 0.4114 0.3937 0.3871 0.3737 13.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.76 0.48 0.45 0.52 0.69 0.78 1.04 -
P/RPS 1.30 0.84 0.81 0.97 1.35 1.66 0.47 97.16%
P/EPS 8.98 6.32 5.95 7.01 9.66 11.02 2.97 109.23%
EY 11.13 15.83 16.80 14.26 10.35 9.08 33.63 -52.18%
DY 2.63 0.00 4.89 4.10 4.64 0.00 15.38 -69.22%
P/NAPS 1.59 1.04 1.02 1.20 1.67 1.91 0.53 108.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 15/05/08 28/02/08 -
Price 0.89 0.75 0.45 0.47 0.56 0.83 0.93 -
P/RPS 1.53 1.32 0.81 0.88 1.09 1.77 0.42 136.93%
P/EPS 10.52 9.87 5.95 6.34 7.84 11.72 2.66 150.29%
EY 9.51 10.13 16.80 15.77 12.75 8.53 37.60 -60.03%
DY 2.25 0.00 4.89 4.54 5.71 0.00 17.20 -74.26%
P/NAPS 1.86 1.63 1.02 1.09 1.35 2.04 0.48 146.91%

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