[HSL] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 12.81%
YoY- 31.16%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 148,879 123,626 150,266 134,348 111,255 92,406 113,315 20.01%
PBT 27,943 23,539 28,955 27,281 23,982 18,201 23,819 11.26%
Tax -7,054 -5,866 -7,329 -6,994 -5,997 -4,660 -6,185 9.18%
NP 20,889 17,673 21,626 20,287 17,985 13,541 17,634 11.99%
-
NP to SH 20,888 17,672 21,625 20,286 17,983 13,541 17,634 11.98%
-
Tax Rate 25.24% 24.92% 25.31% 25.64% 25.01% 25.60% 25.97% -
Total Cost 127,990 105,953 128,640 114,061 93,270 78,865 95,681 21.46%
-
Net Worth 371,839 360,364 338,700 330,881 316,214 304,947 291,867 17.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,631 - 18,084 - 6,599 - 7,690 -9.43%
Div Payout % 31.75% - 83.63% - 36.70% - 43.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 371,839 360,364 338,700 330,881 316,214 304,947 291,867 17.57%
NOSH 552,592 553,981 544,710 548,270 549,938 550,447 549,345 0.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.03% 14.30% 14.39% 15.10% 16.17% 14.65% 15.56% -
ROE 5.62% 4.90% 6.38% 6.13% 5.69% 4.44% 6.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.94 22.32 27.59 24.50 20.23 16.79 20.63 19.53%
EPS 3.78 3.19 3.97 3.70 3.27 2.46 3.21 11.54%
DPS 1.20 0.00 3.32 0.00 1.20 0.00 1.40 -9.79%
NAPS 0.6729 0.6505 0.6218 0.6035 0.575 0.554 0.5313 17.11%
Adjusted Per Share Value based on latest NOSH - 548,270
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.55 21.22 25.79 23.06 19.09 15.86 19.45 20.00%
EPS 3.58 3.03 3.71 3.48 3.09 2.32 3.03 11.79%
DPS 1.14 0.00 3.10 0.00 1.13 0.00 1.32 -9.33%
NAPS 0.6382 0.6185 0.5813 0.5679 0.5427 0.5234 0.5009 17.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.67 1.74 1.69 1.69 1.36 1.48 1.04 -
P/RPS 6.20 7.80 6.13 6.90 6.72 8.82 5.04 14.85%
P/EPS 44.18 54.55 42.57 45.68 41.59 60.16 32.40 23.03%
EY 2.26 1.83 2.35 2.19 2.40 1.66 3.09 -18.86%
DY 0.72 0.00 1.96 0.00 0.88 0.00 1.35 -34.31%
P/NAPS 2.48 2.67 2.72 2.80 2.37 2.67 1.96 17.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 -
Price 1.45 1.67 1.75 1.88 1.56 1.29 1.25 -
P/RPS 5.38 7.48 6.34 7.67 7.71 7.68 6.06 -7.64%
P/EPS 38.36 52.35 44.08 50.81 47.71 52.44 38.94 -0.99%
EY 2.61 1.91 2.27 1.97 2.10 1.91 2.57 1.03%
DY 0.83 0.00 1.90 0.00 0.77 0.00 1.12 -18.15%
P/NAPS 2.15 2.57 2.81 3.12 2.71 2.33 2.35 -5.77%

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