[HSL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.24%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 451,324 418,701 389,549 375,021 349,074 326,991 322,029 25.21%
PBT 93,283 86,672 79,797 75,569 66,611 60,764 57,213 38.48%
Tax -23,836 -22,046 -20,352 -19,246 -16,872 -15,496 -14,748 37.68%
NP 69,447 64,626 59,445 56,323 49,739 45,268 42,465 38.76%
-
NP to SH 69,444 64,625 59,446 56,324 49,740 45,268 42,465 38.76%
-
Tax Rate 25.55% 25.44% 25.50% 25.47% 25.33% 25.50% 25.78% -
Total Cost 381,877 354,075 330,104 318,698 299,335 281,723 279,564 23.08%
-
Net Worth 330,881 316,214 304,947 291,867 278,901 263,059 252,194 19.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,290 14,290 13,186 13,186 8,810 8,810 12,155 11.38%
Div Payout % 20.58% 22.11% 22.18% 23.41% 17.71% 19.46% 28.63% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 330,881 316,214 304,947 291,867 278,901 263,059 252,194 19.82%
NOSH 548,270 549,938 550,447 549,345 550,427 549,527 548,368 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.39% 15.43% 15.26% 15.02% 14.25% 13.84% 13.19% -
ROE 20.99% 20.44% 19.49% 19.30% 17.83% 17.21% 16.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.32 76.14 70.77 68.27 63.42 59.50 58.72 25.23%
EPS 12.67 11.75 10.80 10.25 9.04 8.24 7.74 38.85%
DPS 2.60 2.60 2.40 2.40 1.60 1.60 2.20 11.76%
NAPS 0.6035 0.575 0.554 0.5313 0.5067 0.4787 0.4599 19.84%
Adjusted Per Share Value based on latest NOSH - 549,345
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.46 71.86 66.86 64.36 59.91 56.12 55.27 25.20%
EPS 11.92 11.09 10.20 9.67 8.54 7.77 7.29 38.75%
DPS 2.45 2.45 2.26 2.26 1.51 1.51 2.09 11.16%
NAPS 0.5679 0.5427 0.5234 0.5009 0.4787 0.4515 0.4328 19.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.69 1.36 1.48 1.04 1.05 0.76 0.48 -
P/RPS 2.05 1.79 2.09 1.52 1.66 1.28 0.82 84.09%
P/EPS 13.34 11.57 13.70 10.14 11.62 9.23 6.20 66.58%
EY 7.49 8.64 7.30 9.86 8.61 10.84 16.13 -40.00%
DY 1.54 1.91 1.62 2.31 1.52 2.11 4.58 -51.61%
P/NAPS 2.80 2.37 2.67 1.96 2.07 1.59 1.04 93.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 19/05/09 -
Price 1.88 1.56 1.29 1.25 1.11 0.89 0.75 -
P/RPS 2.28 2.05 1.82 1.83 1.75 1.50 1.28 46.89%
P/EPS 14.84 13.28 11.94 12.19 12.28 10.80 9.69 32.82%
EY 6.74 7.53 8.37 8.20 8.14 9.26 10.33 -24.75%
DY 1.38 1.67 1.86 1.92 1.44 1.80 2.93 -39.43%
P/NAPS 3.12 2.71 2.33 2.35 2.19 1.86 1.63 54.10%

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