[HSL] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.39%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 375,021 348,941 319,962 311,512 309,069 295,601 284,118 20.26%
PBT 75,569 69,000 62,158 55,892 56,458 55,462 53,548 25.73%
Tax -19,246 -17,414 -15,712 -14,216 -14,619 -14,410 -13,960 23.79%
NP 56,323 51,585 46,446 41,676 41,839 41,052 39,588 26.41%
-
NP to SH 56,324 51,586 46,446 41,676 41,839 41,052 39,588 26.41%
-
Tax Rate 25.47% 25.24% 25.28% 25.43% 25.89% 25.98% 26.07% -
Total Cost 318,698 297,356 273,516 269,836 267,230 254,549 244,530 19.25%
-
Net Worth 291,950 278,469 262,809 252,194 244,005 239,722 229,377 17.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,188 7,327 10,980 - 12,175 11,813 17,742 -17.89%
Div Payout % 23.41% 14.20% 23.64% - 29.10% 28.78% 44.82% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 291,950 278,469 262,809 252,194 244,005 239,722 229,377 17.39%
NOSH 549,502 549,573 549,007 548,368 553,425 553,758 554,453 -0.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.02% 14.78% 14.52% 13.38% 13.54% 13.89% 13.93% -
ROE 19.29% 18.53% 17.67% 16.53% 17.15% 17.12% 17.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.25 63.49 58.28 56.81 55.85 53.38 51.24 20.99%
EPS 10.25 9.39 8.46 7.60 7.56 7.41 7.14 27.17%
DPS 2.40 1.33 2.00 0.00 2.20 2.13 3.20 -17.40%
NAPS 0.5313 0.5067 0.4787 0.4599 0.4409 0.4329 0.4137 18.09%
Adjusted Per Share Value based on latest NOSH - 548,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.36 59.89 54.91 53.46 53.04 50.73 48.76 20.26%
EPS 9.67 8.85 7.97 7.15 7.18 7.05 6.79 26.50%
DPS 2.26 1.26 1.88 0.00 2.09 2.03 3.05 -18.07%
NAPS 0.5011 0.4779 0.451 0.4328 0.4188 0.4114 0.3937 17.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.04 1.05 0.76 0.48 0.45 0.52 0.69 -
P/RPS 1.52 1.65 1.30 0.84 0.81 0.97 1.35 8.20%
P/EPS 10.15 11.19 8.98 6.32 5.95 7.01 9.66 3.34%
EY 9.86 8.94 11.13 15.83 16.80 14.26 10.35 -3.17%
DY 2.31 1.27 2.63 0.00 4.89 4.10 4.64 -37.10%
P/NAPS 1.96 2.07 1.59 1.04 1.02 1.20 1.67 11.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 -
Price 1.25 1.11 0.89 0.75 0.45 0.47 0.56 -
P/RPS 1.83 1.75 1.53 1.32 0.81 0.88 1.09 41.12%
P/EPS 12.20 11.83 10.52 9.87 5.95 6.34 7.84 34.17%
EY 8.20 8.46 9.51 10.13 16.80 15.77 12.75 -25.43%
DY 1.92 1.20 2.25 0.00 4.89 4.54 5.71 -51.54%
P/NAPS 2.35 2.19 1.86 1.63 1.02 1.09 1.35 44.56%

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