[HSL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 41.63%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 184,822 122,419 59,641 260,555 195,534 129,823 63,727 103.23%
PBT 38,488 24,502 11,032 48,173 34,790 21,980 10,287 140.81%
Tax -10,310 -6,552 -2,954 -14,692 -11,151 -6,348 -2,957 129.76%
NP 28,178 17,950 8,078 33,481 23,639 15,632 7,330 145.19%
-
NP to SH 28,178 17,950 8,078 33,481 23,639 15,632 7,330 145.19%
-
Tax Rate 26.79% 26.74% 26.78% 30.50% 32.05% 28.88% 28.75% -
Total Cost 156,644 104,469 51,563 227,074 171,895 114,191 56,397 97.47%
-
Net Worth 213,484 204,168 200,289 195,326 192,264 184,430 182,400 11.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,910 8,913 - 15,819 15,819 7,912 - -
Div Payout % 31.62% 49.66% - 47.25% 66.92% 50.61% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 213,484 204,168 200,289 195,326 192,264 184,430 182,400 11.05%
NOSH 111,375 111,421 111,420 112,996 112,997 113,029 113,292 -1.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.25% 14.66% 13.54% 12.85% 12.09% 12.04% 11.50% -
ROE 13.20% 8.79% 4.03% 17.14% 12.30% 8.48% 4.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 165.94 109.87 53.53 230.59 173.04 114.86 56.25 105.55%
EPS 25.30 16.11 7.25 29.63 20.92 13.83 6.47 147.99%
DPS 8.00 8.00 0.00 14.00 14.00 7.00 0.00 -
NAPS 1.9168 1.8324 1.7976 1.7286 1.7015 1.6317 1.61 12.31%
Adjusted Per Share Value based on latest NOSH - 112,608
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.72 21.01 10.24 44.72 33.56 22.28 10.94 103.20%
EPS 4.84 3.08 1.39 5.75 4.06 2.68 1.26 145.07%
DPS 1.53 1.53 0.00 2.71 2.71 1.36 0.00 -
NAPS 0.3664 0.3504 0.3437 0.3352 0.33 0.3165 0.313 11.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.97 0.95 0.65 0.57 0.57 0.59 0.63 -
P/RPS 0.58 0.86 1.21 0.25 0.33 0.51 1.12 -35.48%
P/EPS 3.83 5.90 8.97 1.92 2.72 4.27 9.74 -46.29%
EY 26.08 16.96 11.15 51.98 36.70 23.44 10.27 86.02%
DY 8.25 8.42 0.00 24.56 24.56 11.86 0.00 -
P/NAPS 0.51 0.52 0.36 0.33 0.33 0.36 0.39 19.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 17/05/07 26/02/07 16/11/06 17/08/06 18/05/06 -
Price 1.08 0.75 0.79 0.65 0.56 0.59 0.62 -
P/RPS 0.65 0.68 1.48 0.28 0.32 0.51 1.10 -29.55%
P/EPS 4.27 4.66 10.90 2.19 2.68 4.27 9.58 -41.62%
EY 23.43 21.48 9.18 45.58 37.36 23.44 10.44 71.33%
DY 7.41 10.67 0.00 21.54 25.00 11.86 0.00 -
P/NAPS 0.56 0.41 0.44 0.38 0.33 0.36 0.39 27.24%

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