[HSL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.87%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 248,168 184,822 122,419 59,641 260,555 195,534 129,823 53.84%
PBT 53,173 38,488 24,502 11,032 48,173 34,790 21,980 79.91%
Tax -14,233 -10,310 -6,552 -2,954 -14,692 -11,151 -6,348 71.05%
NP 38,940 28,178 17,950 8,078 33,481 23,639 15,632 83.45%
-
NP to SH 38,940 28,178 17,950 8,078 33,481 23,639 15,632 83.45%
-
Tax Rate 26.77% 26.79% 26.74% 26.78% 30.50% 32.05% 28.88% -
Total Cost 209,228 156,644 104,469 51,563 227,074 171,895 114,191 49.57%
-
Net Worth 217,727 213,484 204,168 200,289 195,326 192,264 184,430 11.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 17,816 8,910 8,913 - 15,819 15,819 7,912 71.54%
Div Payout % 45.75% 31.62% 49.66% - 47.25% 66.92% 50.61% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 217,727 213,484 204,168 200,289 195,326 192,264 184,430 11.66%
NOSH 111,352 111,375 111,421 111,420 112,996 112,997 113,029 -0.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.69% 15.25% 14.66% 13.54% 12.85% 12.09% 12.04% -
ROE 17.88% 13.20% 8.79% 4.03% 17.14% 12.30% 8.48% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 222.87 165.94 109.87 53.53 230.59 173.04 114.86 55.38%
EPS 34.97 25.30 16.11 7.25 29.63 20.92 13.83 85.28%
DPS 16.00 8.00 8.00 0.00 14.00 14.00 7.00 73.25%
NAPS 1.9553 1.9168 1.8324 1.7976 1.7286 1.7015 1.6317 12.78%
Adjusted Per Share Value based on latest NOSH - 111,420
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.59 31.72 21.01 10.24 44.72 33.56 22.28 53.84%
EPS 6.68 4.84 3.08 1.39 5.75 4.06 2.68 83.52%
DPS 3.06 1.53 1.53 0.00 2.71 2.71 1.36 71.45%
NAPS 0.3737 0.3664 0.3504 0.3437 0.3352 0.33 0.3165 11.67%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.04 0.97 0.95 0.65 0.57 0.57 0.59 -
P/RPS 0.47 0.58 0.86 1.21 0.25 0.33 0.51 -5.28%
P/EPS 2.97 3.83 5.90 8.97 1.92 2.72 4.27 -21.44%
EY 33.63 26.08 16.96 11.15 51.98 36.70 23.44 27.12%
DY 15.38 8.25 8.42 0.00 24.56 24.56 11.86 18.86%
P/NAPS 0.53 0.51 0.52 0.36 0.33 0.33 0.36 29.32%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 15/11/07 16/08/07 17/05/07 26/02/07 16/11/06 17/08/06 -
Price 0.93 1.08 0.75 0.79 0.65 0.56 0.59 -
P/RPS 0.42 0.65 0.68 1.48 0.28 0.32 0.51 -12.10%
P/EPS 2.66 4.27 4.66 10.90 2.19 2.68 4.27 -26.99%
EY 37.60 23.43 21.48 9.18 45.58 37.36 23.44 36.91%
DY 17.20 7.41 10.67 0.00 21.54 25.00 11.86 28.03%
P/NAPS 0.48 0.56 0.41 0.44 0.38 0.33 0.36 21.07%

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