[HSL] QoQ TTM 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- 0.69%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 349,074 326,991 322,029 309,069 285,047 267,808 253,445 23.76%
PBT 66,611 60,764 57,213 56,458 56,282 55,445 55,359 13.11%
Tax -16,872 -15,496 -14,748 -14,619 -14,731 -14,661 -14,704 9.59%
NP 49,739 45,268 42,465 41,839 41,551 40,784 40,655 14.37%
-
NP to SH 49,740 45,268 42,465 41,839 41,551 40,784 40,655 14.37%
-
Tax Rate 25.33% 25.50% 25.78% 25.89% 26.17% 26.44% 26.56% -
Total Cost 299,335 281,723 279,564 267,230 243,496 227,024 212,790 25.52%
-
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 8,810 8,810 12,155 12,155 17,725 17,725 17,798 -37.39%
Div Payout % 17.71% 19.46% 28.63% 29.05% 42.66% 43.46% 43.78% -
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 14.25% 13.84% 13.19% 13.54% 14.58% 15.23% 16.04% -
ROE 17.83% 17.21% 16.84% 17.18% 17.37% 17.84% 18.02% -
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 63.42 59.50 58.72 55.94 51.59 48.47 45.81 24.19%
EPS 9.04 8.24 7.74 7.57 7.52 7.38 7.35 14.77%
DPS 1.60 1.60 2.20 2.20 3.21 3.21 3.22 -37.23%
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 59.91 56.12 55.27 53.04 48.92 45.96 43.50 23.76%
EPS 8.54 7.77 7.29 7.18 7.13 7.00 6.98 14.37%
DPS 1.51 1.51 2.09 2.09 3.04 3.04 3.05 -37.39%
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 1.66 1.28 0.82 0.80 1.01 1.42 1.70 -1.57%
P/EPS 11.62 9.23 6.20 5.94 6.91 9.35 10.62 6.17%
EY 8.61 10.84 16.13 16.83 14.46 10.70 9.42 -5.81%
DY 1.52 2.11 4.58 4.89 6.17 4.65 4.12 -48.52%
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 1.75 1.50 1.28 0.80 0.91 1.16 1.81 -2.22%
P/EPS 12.28 10.80 9.69 5.94 6.25 7.59 11.30 5.69%
EY 8.14 9.26 10.33 16.83 16.00 13.18 8.85 -5.41%
DY 1.44 1.80 2.93 4.89 6.83 5.73 3.88 -48.32%
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