[HSL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 132.8%
YoY- 35.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,626 488,276 338,010 203,661 92,406 375,021 261,706 -39.37%
PBT 23,539 98,419 69,464 42,183 18,201 75,569 51,750 -40.88%
Tax -5,866 -24,980 -17,651 -10,657 -4,660 -19,246 -13,061 -41.38%
NP 17,673 73,439 51,813 31,526 13,541 56,323 38,689 -40.71%
-
NP to SH 17,672 73,435 51,810 31,524 13,541 56,324 38,690 -40.71%
-
Tax Rate 24.92% 25.38% 25.41% 25.26% 25.60% 25.47% 25.24% -
Total Cost 105,953 414,837 286,197 172,135 78,865 318,698 223,017 -39.14%
-
Net Worth 360,364 340,760 330,521 315,789 304,947 291,950 278,469 18.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 24,770 6,572 6,590 - 13,188 5,495 -
Div Payout % - 33.73% 12.68% 20.91% - 23.41% 14.20% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 360,364 340,760 330,521 315,789 304,947 291,950 278,469 18.77%
NOSH 553,981 548,022 547,674 549,198 550,447 549,502 549,573 0.53%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.30% 15.04% 15.33% 15.48% 14.65% 15.02% 14.78% -
ROE 4.90% 21.55% 15.68% 9.98% 4.44% 19.29% 13.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.32 89.10 61.72 37.08 16.79 68.25 47.62 -39.68%
EPS 3.19 13.40 9.46 5.74 2.46 10.25 7.04 -41.03%
DPS 0.00 4.52 1.20 1.20 0.00 2.40 1.00 -
NAPS 0.6505 0.6218 0.6035 0.575 0.554 0.5313 0.5067 18.14%
Adjusted Per Share Value based on latest NOSH - 549,938
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.22 83.80 58.01 34.95 15.86 64.36 44.91 -39.36%
EPS 3.03 12.60 8.89 5.41 2.32 9.67 6.64 -40.75%
DPS 0.00 4.25 1.13 1.13 0.00 2.26 0.94 -
NAPS 0.6185 0.5848 0.5672 0.542 0.5234 0.5011 0.4779 18.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.74 1.69 1.69 1.36 1.48 1.04 1.05 -
P/RPS 7.80 1.90 2.74 3.67 8.82 1.52 2.20 132.69%
P/EPS 54.55 12.61 17.86 23.69 60.16 10.15 14.91 137.62%
EY 1.83 7.93 5.60 4.22 1.66 9.86 6.70 -57.93%
DY 0.00 2.67 0.71 0.88 0.00 2.31 0.95 -
P/NAPS 2.67 2.72 2.80 2.37 2.67 1.96 2.07 18.51%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 -
Price 1.67 1.75 1.88 1.56 1.29 1.25 1.11 -
P/RPS 7.48 1.96 3.05 4.21 7.68 1.83 2.33 117.77%
P/EPS 52.35 13.06 19.87 27.18 52.44 12.20 15.77 122.69%
EY 1.91 7.66 5.03 3.68 1.91 8.20 6.34 -55.09%
DY 0.00 2.58 0.64 0.77 0.00 1.92 0.90 -
P/NAPS 2.57 2.81 3.12 2.71 2.33 2.35 2.19 11.26%

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