[HSL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.54%
YoY- 39.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 488,275 451,324 418,701 389,549 375,021 349,074 326,991 30.54%
PBT 98,419 93,283 86,672 79,797 75,569 66,611 60,764 37.79%
Tax -24,980 -23,836 -22,046 -20,352 -19,246 -16,872 -15,496 37.36%
NP 73,439 69,447 64,626 59,445 56,323 49,739 45,268 37.94%
-
NP to SH 73,435 69,444 64,625 59,446 56,324 49,740 45,268 37.94%
-
Tax Rate 25.38% 25.55% 25.44% 25.50% 25.47% 25.33% 25.50% -
Total Cost 414,836 381,877 354,075 330,104 318,698 299,335 281,723 29.33%
-
Net Worth 338,700 330,881 316,214 304,947 291,867 278,901 263,059 18.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,683 14,290 14,290 13,186 13,186 8,810 8,810 98.36%
Div Payout % 33.61% 20.58% 22.11% 22.18% 23.41% 17.71% 19.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 338,700 330,881 316,214 304,947 291,867 278,901 263,059 18.29%
NOSH 544,710 548,270 549,938 550,447 549,345 550,427 549,527 -0.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.04% 15.39% 15.43% 15.26% 15.02% 14.25% 13.84% -
ROE 21.68% 20.99% 20.44% 19.49% 19.30% 17.83% 17.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.64 82.32 76.14 70.77 68.27 63.42 59.50 31.32%
EPS 13.48 12.67 11.75 10.80 10.25 9.04 8.24 38.71%
DPS 4.52 2.60 2.60 2.40 2.40 1.60 1.60 99.46%
NAPS 0.6218 0.6035 0.575 0.554 0.5313 0.5067 0.4787 18.99%
Adjusted Per Share Value based on latest NOSH - 550,447
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.80 77.46 71.86 66.86 64.36 59.91 56.12 30.54%
EPS 12.60 11.92 11.09 10.20 9.67 8.54 7.77 37.90%
DPS 4.24 2.45 2.45 2.26 2.26 1.51 1.51 98.65%
NAPS 0.5813 0.5679 0.5427 0.5234 0.5009 0.4787 0.4515 18.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.69 1.69 1.36 1.48 1.04 1.05 0.76 -
P/RPS 1.89 2.05 1.79 2.09 1.52 1.66 1.28 29.57%
P/EPS 12.54 13.34 11.57 13.70 10.14 11.62 9.23 22.59%
EY 7.98 7.49 8.64 7.30 9.86 8.61 10.84 -18.42%
DY 2.67 1.54 1.91 1.62 2.31 1.52 2.11 16.94%
P/NAPS 2.72 2.80 2.37 2.67 1.96 2.07 1.59 42.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 -
Price 1.75 1.88 1.56 1.29 1.25 1.11 0.89 -
P/RPS 1.95 2.28 2.05 1.82 1.83 1.75 1.50 19.05%
P/EPS 12.98 14.84 13.28 11.94 12.19 12.28 10.80 13.00%
EY 7.70 6.74 7.53 8.37 8.20 8.14 9.26 -11.54%
DY 2.58 1.38 1.67 1.86 1.92 1.44 1.80 27.04%
P/NAPS 2.81 3.12 2.71 2.33 2.35 2.19 1.86 31.56%

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