[HSL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.89%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 261,706 159,981 77,878 309,069 221,701 142,059 64,918 153.08%
PBT 51,750 31,079 13,973 56,458 41,597 26,774 13,218 148.20%
Tax -13,061 -7,856 -3,554 -14,619 -10,808 -6,980 -3,425 143.88%
NP 38,689 23,223 10,419 41,839 30,789 19,794 9,793 149.69%
-
NP to SH 38,690 23,223 10,419 41,839 30,789 19,794 9,793 149.70%
-
Tax Rate 25.24% 25.28% 25.43% 25.89% 25.98% 26.07% 25.91% -
Total Cost 223,017 136,758 67,459 267,230 190,912 122,265 55,125 153.68%
-
Net Worth 278,469 262,809 252,194 244,005 239,722 229,377 225,570 15.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,495 5,490 - 12,175 8,860 8,871 - -
Div Payout % 14.20% 23.64% - 29.10% 28.78% 44.82% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 278,469 262,809 252,194 244,005 239,722 229,377 225,570 15.06%
NOSH 549,573 549,007 548,368 553,425 553,758 554,453 553,276 -0.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.78% 14.52% 13.38% 13.54% 13.89% 13.93% 15.09% -
ROE 13.89% 8.84% 4.13% 17.15% 12.84% 8.63% 4.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.62 29.14 14.20 55.85 40.04 25.62 11.73 154.26%
EPS 7.04 4.23 1.90 7.56 5.56 3.57 1.77 150.82%
DPS 1.00 1.00 0.00 2.20 1.60 1.60 0.00 -
NAPS 0.5067 0.4787 0.4599 0.4409 0.4329 0.4137 0.4077 15.58%
Adjusted Per Share Value based on latest NOSH - 552,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.91 27.46 13.37 53.04 38.05 24.38 11.14 153.08%
EPS 6.64 3.99 1.79 7.18 5.28 3.40 1.68 149.77%
DPS 0.94 0.94 0.00 2.09 1.52 1.52 0.00 -
NAPS 0.4779 0.451 0.4328 0.4188 0.4114 0.3937 0.3871 15.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.76 0.48 0.45 0.52 0.69 0.78 -
P/RPS 2.20 2.61 3.38 0.81 1.30 2.69 6.65 -52.13%
P/EPS 14.91 17.97 25.26 5.95 9.35 19.33 44.07 -51.41%
EY 6.70 5.57 3.96 16.80 10.69 5.17 2.27 105.62%
DY 0.95 1.32 0.00 4.89 3.08 2.32 0.00 -
P/NAPS 2.07 1.59 1.04 1.02 1.20 1.67 1.91 5.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 15/05/08 -
Price 1.11 0.89 0.75 0.45 0.47 0.56 0.83 -
P/RPS 2.33 3.05 5.28 0.81 1.17 2.19 7.07 -52.25%
P/EPS 15.77 21.04 39.47 5.95 8.45 15.69 46.89 -51.60%
EY 6.34 4.75 2.53 16.80 11.83 6.38 2.13 106.78%
DY 0.90 1.12 0.00 4.89 3.40 2.86 0.00 -
P/NAPS 2.19 1.86 1.63 1.02 1.09 1.35 2.04 4.83%

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