[HSL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -74.85%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 309,069 221,701 142,059 64,918 248,168 184,822 122,419 84.89%
PBT 56,458 41,597 26,774 13,218 53,173 38,488 24,502 74.01%
Tax -14,619 -10,808 -6,980 -3,425 -14,233 -10,310 -6,552 70.33%
NP 41,839 30,789 19,794 9,793 38,940 28,178 17,950 75.34%
-
NP to SH 41,839 30,789 19,794 9,793 38,940 28,178 17,950 75.34%
-
Tax Rate 25.89% 25.98% 26.07% 25.91% 26.77% 26.79% 26.74% -
Total Cost 267,230 190,912 122,265 55,125 209,228 156,644 104,469 86.50%
-
Net Worth 244,005 239,722 229,377 225,570 217,727 213,484 204,168 12.55%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,175 8,860 8,871 - 17,816 8,910 8,913 22.99%
Div Payout % 29.10% 28.78% 44.82% - 45.75% 31.62% 49.66% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 244,005 239,722 229,377 225,570 217,727 213,484 204,168 12.55%
NOSH 553,425 553,758 554,453 553,276 111,352 111,375 111,421 189.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.54% 13.89% 13.93% 15.09% 15.69% 15.25% 14.66% -
ROE 17.15% 12.84% 8.63% 4.34% 17.88% 13.20% 8.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 55.85 40.04 25.62 11.73 222.87 165.94 109.87 -36.17%
EPS 7.56 5.56 3.57 1.77 34.97 25.30 16.11 -39.47%
DPS 2.20 1.60 1.60 0.00 16.00 8.00 8.00 -57.54%
NAPS 0.4409 0.4329 0.4137 0.4077 1.9553 1.9168 1.8324 -61.14%
Adjusted Per Share Value based on latest NOSH - 553,276
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 53.04 38.05 24.38 11.14 42.59 31.72 21.01 84.88%
EPS 7.18 5.28 3.40 1.68 6.68 4.84 3.08 75.36%
DPS 2.09 1.52 1.52 0.00 3.06 1.53 1.53 22.99%
NAPS 0.4188 0.4114 0.3937 0.3871 0.3737 0.3664 0.3504 12.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.52 0.69 0.78 1.04 0.97 0.95 -
P/RPS 0.81 1.30 2.69 6.65 0.47 0.58 0.86 -3.89%
P/EPS 5.95 9.35 19.33 44.07 2.97 3.83 5.90 0.56%
EY 16.80 10.69 5.17 2.27 33.63 26.08 16.96 -0.62%
DY 4.89 3.08 2.32 0.00 15.38 8.25 8.42 -30.27%
P/NAPS 1.02 1.20 1.67 1.91 0.53 0.51 0.52 56.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 21/08/08 15/05/08 28/02/08 15/11/07 16/08/07 -
Price 0.45 0.47 0.56 0.83 0.93 1.08 0.75 -
P/RPS 0.81 1.17 2.19 7.07 0.42 0.65 0.68 12.31%
P/EPS 5.95 8.45 15.69 46.89 2.66 4.27 4.66 17.60%
EY 16.80 11.83 6.38 2.13 37.60 23.43 21.48 -15.04%
DY 4.89 3.40 2.86 0.00 17.20 7.41 10.67 -40.41%
P/NAPS 1.02 1.09 1.35 2.04 0.48 0.56 0.41 83.09%

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