[HSL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -75.96%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 488,276 338,010 203,661 92,406 375,021 261,706 159,981 109.98%
PBT 98,419 69,464 42,183 18,201 75,569 51,750 31,079 115.19%
Tax -24,980 -17,651 -10,657 -4,660 -19,246 -13,061 -7,856 115.78%
NP 73,439 51,813 31,526 13,541 56,323 38,689 23,223 114.99%
-
NP to SH 73,435 51,810 31,524 13,541 56,324 38,690 23,223 114.98%
-
Tax Rate 25.38% 25.41% 25.26% 25.60% 25.47% 25.24% 25.28% -
Total Cost 414,837 286,197 172,135 78,865 318,698 223,017 136,758 109.12%
-
Net Worth 340,760 330,521 315,789 304,947 291,950 278,469 262,809 18.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,770 6,572 6,590 - 13,188 5,495 5,490 172.29%
Div Payout % 33.73% 12.68% 20.91% - 23.41% 14.20% 23.64% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 340,760 330,521 315,789 304,947 291,950 278,469 262,809 18.85%
NOSH 548,022 547,674 549,198 550,447 549,502 549,573 549,007 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.04% 15.33% 15.48% 14.65% 15.02% 14.78% 14.52% -
ROE 21.55% 15.68% 9.98% 4.44% 19.29% 13.89% 8.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.10 61.72 37.08 16.79 68.25 47.62 29.14 110.23%
EPS 13.40 9.46 5.74 2.46 10.25 7.04 4.23 115.24%
DPS 4.52 1.20 1.20 0.00 2.40 1.00 1.00 172.62%
NAPS 0.6218 0.6035 0.575 0.554 0.5313 0.5067 0.4787 18.99%
Adjusted Per Share Value based on latest NOSH - 550,447
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.80 58.01 34.95 15.86 64.36 44.91 27.46 109.96%
EPS 12.60 8.89 5.41 2.32 9.67 6.64 3.99 114.79%
DPS 4.25 1.13 1.13 0.00 2.26 0.94 0.94 172.67%
NAPS 0.5848 0.5672 0.542 0.5234 0.5011 0.4779 0.451 18.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.69 1.69 1.36 1.48 1.04 1.05 0.76 -
P/RPS 1.90 2.74 3.67 8.82 1.52 2.20 2.61 -19.02%
P/EPS 12.61 17.86 23.69 60.16 10.15 14.91 17.97 -20.98%
EY 7.93 5.60 4.22 1.66 9.86 6.70 5.57 26.47%
DY 2.67 0.71 0.88 0.00 2.31 0.95 1.32 59.73%
P/NAPS 2.72 2.80 2.37 2.67 1.96 2.07 1.59 42.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 -
Price 1.75 1.88 1.56 1.29 1.25 1.11 0.89 -
P/RPS 1.96 3.05 4.21 7.68 1.83 2.33 3.05 -25.47%
P/EPS 13.06 19.87 27.18 52.44 12.20 15.77 21.04 -27.17%
EY 7.66 5.03 3.68 1.91 8.20 6.34 4.75 37.39%
DY 2.58 0.64 0.77 0.00 1.92 0.90 1.12 74.15%
P/NAPS 2.81 3.12 2.71 2.33 2.35 2.19 1.86 31.56%

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