[HSL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.2%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 267,808 253,445 248,168 249,843 253,151 256,469 260,555 1.84%
PBT 55,445 55,359 53,173 51,871 50,695 48,918 48,173 9.83%
Tax -14,661 -14,704 -14,233 -13,851 -14,896 -14,689 -14,692 -0.14%
NP 40,784 40,655 38,940 38,020 35,799 34,229 33,481 14.07%
-
NP to SH 40,784 40,655 38,940 38,020 35,799 34,229 33,481 14.07%
-
Tax Rate 26.44% 26.56% 26.77% 26.70% 29.38% 30.03% 30.50% -
Total Cost 227,024 212,790 209,228 211,823 217,352 222,240 227,074 -0.01%
-
Net Worth 228,586 225,570 217,161 213,330 204,169 200,289 194,655 11.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 17,725 17,798 17,798 16,796 24,690 23,683 23,683 -17.58%
Div Payout % 43.46% 43.78% 45.71% 44.18% 68.97% 69.19% 70.74% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 228,586 225,570 217,161 213,330 204,169 200,289 194,655 11.31%
NOSH 552,541 553,276 111,062 111,294 111,422 111,420 112,608 189.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.23% 16.04% 15.69% 15.22% 14.14% 13.35% 12.85% -
ROE 17.84% 18.02% 17.93% 17.82% 17.53% 17.09% 17.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.47 45.81 223.45 224.49 227.20 230.18 231.38 -64.76%
EPS 7.38 7.35 35.06 34.16 32.13 30.72 29.73 -60.53%
DPS 3.21 3.22 16.00 15.00 22.00 21.00 21.00 -71.44%
NAPS 0.4137 0.4077 1.9553 1.9168 1.8324 1.7976 1.7286 -61.48%
Adjusted Per Share Value based on latest NOSH - 111,294
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.96 43.50 42.59 42.88 43.45 44.02 44.72 1.84%
EPS 7.00 6.98 6.68 6.53 6.14 5.87 5.75 14.02%
DPS 3.04 3.05 3.05 2.88 4.24 4.06 4.06 -17.55%
NAPS 0.3923 0.3871 0.3727 0.3661 0.3504 0.3437 0.3341 11.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.78 1.04 0.97 0.95 0.65 0.57 -
P/RPS 1.42 1.70 0.47 0.43 0.42 0.28 0.25 218.68%
P/EPS 9.35 10.62 2.97 2.84 2.96 2.12 1.92 187.58%
EY 10.70 9.42 33.71 35.22 33.82 47.26 52.16 -65.25%
DY 4.65 4.12 15.38 15.46 23.16 32.31 36.84 -74.86%
P/NAPS 1.67 1.91 0.53 0.51 0.52 0.36 0.33 195.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 15/05/08 28/02/08 15/11/07 16/08/07 17/05/07 26/02/07 -
Price 0.56 0.83 0.93 1.08 0.75 0.79 0.65 -
P/RPS 1.16 1.81 0.42 0.48 0.33 0.34 0.28 158.17%
P/EPS 7.59 11.30 2.65 3.16 2.33 2.57 2.19 129.18%
EY 13.18 8.85 37.70 31.63 42.84 38.89 45.74 -56.40%
DY 5.73 3.88 17.20 13.89 29.33 26.58 32.31 -68.46%
P/NAPS 1.35 2.04 0.48 0.56 0.41 0.44 0.38 133.00%

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