[HSL] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.71%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 113,315 101,725 82,103 77,878 87,368 79,642 77,141 29.13%
PBT 23,819 20,670 17,107 13,973 14,861 14,823 13,556 45.46%
Tax -6,185 -5,204 -4,303 -3,554 -3,811 -3,828 -3,555 44.50%
NP 17,634 15,466 12,804 10,419 11,050 10,995 10,001 45.79%
-
NP to SH 17,634 15,467 12,804 10,419 11,050 10,995 10,001 45.79%
-
Tax Rate 25.97% 25.18% 25.15% 25.43% 25.64% 25.82% 26.22% -
Total Cost 95,681 86,259 69,299 67,459 76,318 68,647 67,140 26.55%
-
Net Worth 291,867 278,901 263,059 252,194 243,597 239,182 228,586 17.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,690 - 5,495 - 3,315 - 8,840 -8.84%
Div Payout % 43.61% - 42.92% - 30.00% - 88.40% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 291,867 278,901 263,059 252,194 243,597 239,182 228,586 17.64%
NOSH 549,345 550,427 549,527 548,368 552,500 552,512 552,541 -0.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.56% 15.20% 15.60% 13.38% 12.65% 13.81% 12.96% -
ROE 6.04% 5.55% 4.87% 4.13% 4.54% 4.60% 4.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.63 18.48 14.94 14.20 15.81 14.41 13.96 29.64%
EPS 3.21 2.81 2.33 1.90 2.00 1.99 1.81 46.36%
DPS 1.40 0.00 1.00 0.00 0.60 0.00 1.60 -8.49%
NAPS 0.5313 0.5067 0.4787 0.4599 0.4409 0.4329 0.4137 18.09%
Adjusted Per Share Value based on latest NOSH - 548,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.45 17.46 14.09 13.37 14.99 13.67 13.24 29.13%
EPS 3.03 2.65 2.20 1.79 1.90 1.89 1.72 45.71%
DPS 1.32 0.00 0.94 0.00 0.57 0.00 1.52 -8.95%
NAPS 0.5009 0.4787 0.4515 0.4328 0.4181 0.4105 0.3923 17.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.04 1.05 0.76 0.48 0.45 0.52 0.69 -
P/RPS 5.04 5.68 5.09 3.38 2.85 3.61 4.94 1.34%
P/EPS 32.40 37.37 32.62 25.26 22.50 26.13 38.12 -10.24%
EY 3.09 2.68 3.07 3.96 4.44 3.83 2.62 11.59%
DY 1.35 0.00 1.32 0.00 1.33 0.00 2.32 -30.23%
P/NAPS 1.96 2.07 1.59 1.04 1.02 1.20 1.67 11.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 -
Price 1.25 1.11 0.89 0.75 0.45 0.47 0.56 -
P/RPS 6.06 6.01 5.96 5.28 2.85 3.26 4.01 31.59%
P/EPS 38.94 39.50 38.20 39.47 22.50 23.62 30.94 16.52%
EY 2.57 2.53 2.62 2.53 4.44 4.23 3.23 -14.09%
DY 1.12 0.00 1.12 0.00 1.33 0.00 2.86 -46.38%
P/NAPS 2.35 2.19 1.86 1.63 1.02 1.09 1.35 44.56%

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