[HSL] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.5%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 101,725 82,103 77,878 87,368 79,642 77,141 64,918 34.87%
PBT 20,670 17,107 13,973 14,861 14,823 13,556 13,218 34.68%
Tax -5,204 -4,303 -3,554 -3,811 -3,828 -3,555 -3,425 32.13%
NP 15,466 12,804 10,419 11,050 10,995 10,001 9,793 35.57%
-
NP to SH 15,467 12,804 10,419 11,050 10,995 10,001 9,793 35.58%
-
Tax Rate 25.18% 25.15% 25.43% 25.64% 25.82% 26.22% 25.91% -
Total Cost 86,259 69,299 67,459 76,318 68,647 67,140 55,125 34.74%
-
Net Worth 278,901 263,059 252,194 243,597 239,182 228,586 225,570 15.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,495 - 3,315 - 8,840 - -
Div Payout % - 42.92% - 30.00% - 88.40% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 278,901 263,059 252,194 243,597 239,182 228,586 225,570 15.18%
NOSH 550,427 549,527 548,368 552,500 552,512 552,541 553,276 -0.34%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.20% 15.60% 13.38% 12.65% 13.81% 12.96% 15.09% -
ROE 5.55% 4.87% 4.13% 4.54% 4.60% 4.38% 4.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.48 14.94 14.20 15.81 14.41 13.96 11.73 35.35%
EPS 2.81 2.33 1.90 2.00 1.99 1.81 1.77 36.05%
DPS 0.00 1.00 0.00 0.60 0.00 1.60 0.00 -
NAPS 0.5067 0.4787 0.4599 0.4409 0.4329 0.4137 0.4077 15.58%
Adjusted Per Share Value based on latest NOSH - 552,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.46 14.09 13.37 14.99 13.67 13.24 11.14 34.89%
EPS 2.65 2.20 1.79 1.90 1.89 1.72 1.68 35.46%
DPS 0.00 0.94 0.00 0.57 0.00 1.52 0.00 -
NAPS 0.4787 0.4515 0.4328 0.4181 0.4105 0.3923 0.3871 15.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.76 0.48 0.45 0.52 0.69 0.78 -
P/RPS 5.68 5.09 3.38 2.85 3.61 4.94 6.65 -9.96%
P/EPS 37.37 32.62 25.26 22.50 26.13 38.12 44.07 -10.40%
EY 2.68 3.07 3.96 4.44 3.83 2.62 2.27 11.69%
DY 0.00 1.32 0.00 1.33 0.00 2.32 0.00 -
P/NAPS 2.07 1.59 1.04 1.02 1.20 1.67 1.91 5.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 15/05/08 -
Price 1.11 0.89 0.75 0.45 0.47 0.56 0.83 -
P/RPS 6.01 5.96 5.28 2.85 3.26 4.01 7.07 -10.25%
P/EPS 39.50 38.20 39.47 22.50 23.62 30.94 46.89 -10.79%
EY 2.53 2.62 2.53 4.44 4.23 3.23 2.13 12.14%
DY 0.00 1.12 0.00 1.33 0.00 2.86 0.00 -
P/NAPS 2.19 1.86 1.63 1.02 1.09 1.35 2.04 4.83%

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