[HSL] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.22%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 79,642 77,141 64,918 63,346 62,403 62,778 59,641 21.20%
PBT 14,823 13,556 13,218 14,685 13,986 13,470 11,032 21.69%
Tax -3,828 -3,555 -3,425 -3,923 -3,758 -3,598 -2,954 18.80%
NP 10,995 10,001 9,793 10,762 10,228 9,872 8,078 22.74%
-
NP to SH 10,995 10,001 9,793 10,762 10,228 9,872 8,078 22.74%
-
Tax Rate 25.82% 26.22% 25.91% 26.71% 26.87% 26.71% 26.78% -
Total Cost 68,647 67,140 55,125 52,584 52,175 52,906 51,563 20.95%
-
Net Worth 239,182 228,586 225,570 217,161 213,330 204,169 200,289 12.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 8,840 - 8,885 - 8,913 - -
Div Payout % - 88.40% - 82.56% - 90.29% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 239,182 228,586 225,570 217,161 213,330 204,169 200,289 12.52%
NOSH 552,512 552,541 553,276 111,062 111,294 111,422 111,420 189.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.81% 12.96% 15.09% 16.99% 16.39% 15.73% 13.54% -
ROE 4.60% 4.38% 4.34% 4.96% 4.79% 4.84% 4.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.41 13.96 11.73 57.04 56.07 56.34 53.53 -58.20%
EPS 1.99 1.81 1.77 9.69 9.19 8.86 7.25 -57.66%
DPS 0.00 1.60 0.00 8.00 0.00 8.00 0.00 -
NAPS 0.4329 0.4137 0.4077 1.9553 1.9168 1.8324 1.7976 -61.19%
Adjusted Per Share Value based on latest NOSH - 111,062
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.67 13.24 11.14 10.87 10.71 10.77 10.24 21.17%
EPS 1.89 1.72 1.68 1.85 1.76 1.69 1.39 22.66%
DPS 0.00 1.52 0.00 1.52 0.00 1.53 0.00 -
NAPS 0.4105 0.3923 0.3871 0.3727 0.3661 0.3504 0.3437 12.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.69 0.78 1.04 0.97 0.95 0.65 -
P/RPS 3.61 4.94 6.65 1.82 1.73 1.69 1.21 106.83%
P/EPS 26.13 38.12 44.07 10.73 10.55 10.72 8.97 103.57%
EY 3.83 2.62 2.27 9.32 9.47 9.33 11.15 -50.85%
DY 0.00 2.32 0.00 7.69 0.00 8.42 0.00 -
P/NAPS 1.20 1.67 1.91 0.53 0.51 0.52 0.36 122.65%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 15/05/08 28/02/08 15/11/07 16/08/07 17/05/07 -
Price 0.47 0.56 0.83 0.93 1.08 0.75 0.79 -
P/RPS 3.26 4.01 7.07 1.63 1.93 1.33 1.48 69.04%
P/EPS 23.62 30.94 46.89 9.60 11.75 8.47 10.90 67.22%
EY 4.23 3.23 2.13 10.42 8.51 11.81 9.18 -40.25%
DY 0.00 2.86 0.00 8.60 0.00 10.67 0.00 -
P/NAPS 1.09 1.35 2.04 0.48 0.56 0.41 0.44 82.78%

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