[HSL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.92%
YoY- 19.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 195,534 129,823 63,727 290,347 212,947 135,279 65,176 107.87%
PBT 34,790 21,980 10,287 44,788 32,500 20,649 9,490 137.56%
Tax -11,151 -6,348 -2,957 -12,591 -9,156 -5,869 -2,739 154.74%
NP 23,639 15,632 7,330 32,197 23,344 14,780 6,751 130.41%
-
NP to SH 23,639 15,632 7,330 32,197 23,344 14,780 6,751 130.41%
-
Tax Rate 32.05% 28.88% 28.75% 28.11% 28.17% 28.42% 28.86% -
Total Cost 171,895 114,191 56,397 258,150 189,603 120,499 58,425 105.19%
-
Net Worth 192,264 184,430 182,400 177,512 173,731 165,737 165,330 10.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 15,819 7,912 - 14,858 8,002 8,007 - -
Div Payout % 66.92% 50.61% - 46.15% 34.28% 54.18% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 192,264 184,430 182,400 177,512 173,731 165,737 165,330 10.57%
NOSH 112,997 113,029 113,292 114,295 114,319 114,396 114,812 -1.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.09% 12.04% 11.50% 11.09% 10.96% 10.93% 10.36% -
ROE 12.30% 8.48% 4.02% 18.14% 13.44% 8.92% 4.08% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 173.04 114.86 56.25 254.03 186.27 118.25 56.77 110.08%
EPS 20.92 13.83 6.47 28.17 20.42 12.92 5.88 132.87%
DPS 14.00 7.00 0.00 13.00 7.00 7.00 0.00 -
NAPS 1.7015 1.6317 1.61 1.5531 1.5197 1.4488 1.44 11.75%
Adjusted Per Share Value based on latest NOSH - 113,645
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.56 22.28 10.94 49.83 36.55 23.22 11.19 107.82%
EPS 4.06 2.68 1.26 5.53 4.01 2.54 1.16 130.34%
DPS 2.71 1.36 0.00 2.55 1.37 1.37 0.00 -
NAPS 0.33 0.3165 0.313 0.3046 0.2982 0.2844 0.2837 10.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.57 0.59 0.63 0.51 0.53 0.53 0.58 -
P/RPS 0.33 0.51 1.12 0.20 0.28 0.45 1.02 -52.83%
P/EPS 2.72 4.27 9.74 1.81 2.60 4.10 9.86 -57.59%
EY 36.70 23.44 10.27 55.24 38.53 24.38 10.14 135.54%
DY 24.56 11.86 0.00 25.49 13.21 13.21 0.00 -
P/NAPS 0.33 0.36 0.39 0.33 0.35 0.37 0.40 -12.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 17/08/06 18/05/06 27/02/06 21/11/05 22/08/05 18/05/05 -
Price 0.56 0.59 0.62 0.58 0.51 0.55 0.56 -
P/RPS 0.32 0.51 1.10 0.23 0.27 0.47 0.99 -52.86%
P/EPS 2.68 4.27 9.58 2.06 2.50 4.26 9.52 -57.01%
EY 37.36 23.44 10.44 48.57 40.04 23.49 10.50 132.88%
DY 25.00 11.86 0.00 22.41 13.73 12.73 0.00 -
P/NAPS 0.33 0.36 0.39 0.37 0.34 0.38 0.39 -10.53%

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