[HSL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	407,322	319,962	284,118	244,838	259,646	270,558	284,456	6.16%
YoY %	27.30%	12.62%	16.04%	-5.70%	-4.03%	-4.89%	-	-
Horiz. %	143.19%	112.48%	99.88%	86.07%	91.28%	95.11%	100.00%	-
PBT	84,366	62,158	53,548	49,004	43,960	41,298	34,614	15.99%
YoY %	35.73%	16.08%	9.27%	11.47%	6.45%	19.31%	-	-
Horiz. %	243.73%	179.57%	154.70%	141.57%	127.00%	119.31%	100.00%	-
Tax	-21,314	-15,712	-13,960	-13,104	-12,696	-11,738	-9,728	13.95%
YoY %	-35.65%	-12.55%	-6.53%	-3.21%	-8.16%	-20.66%	-	-
Horiz. %	219.10%	161.51%	143.50%	134.70%	130.51%	120.66%	100.00%	-
NP	63,052	46,446	39,588	35,900	31,264	29,560	24,886	16.75%
YoY %	35.75%	17.32%	10.27%	14.83%	5.76%	18.78%	-	-
Horiz. %	253.36%	186.64%	159.08%	144.26%	125.63%	118.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,048	46,446	39,588	35,900	31,264	29,560	24,886	16.74%
YoY %	35.74%	17.32%	10.27%	14.83%	5.76%	18.78%	-	-
Horiz. %	253.35%	186.64%	159.08%	144.26%	125.63%	118.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.26%	25.28%	26.07%	26.74%	28.88%	28.42%	28.10%	-
YoY %	-0.08%	-3.03%	-2.51%	-7.41%	1.62%	1.14%	-	-
Horiz. %	89.89%	89.96%	92.78%	95.16%	102.78%	101.14%	100.00%	-
Total Cost	344,270	273,516	244,530	208,938	228,382	240,998	259,570	4.81%
YoY %	25.87%	11.85%	17.03%	-8.51%	-5.23%	-7.15%	-	-
Horiz. %	132.63%	105.37%	94.21%	80.49%	87.98%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	315,789	262,809	229,377	204,168	184,430	165,737	152,197	12.92%
YoY %	20.16%	14.58%	12.35%	10.70%	11.28%	8.90%	-	-
Horiz. %	207.49%	172.68%	150.71%	134.15%	121.18%	108.90%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,180	10,980	17,742	17,827	15,824	16,015	13,058	0.15%
YoY %	20.04%	-38.11%	-0.48%	12.66%	-1.19%	22.65%	-	-
Horiz. %	100.93%	84.09%	135.87%	136.52%	121.18%	122.65%	100.00%	-
Div Payout %	20.91%	23.64%	44.82%	49.66%	50.61%	54.18%	52.47%	-
YoY %	-11.55%	-47.26%	-9.75%	-1.88%	-6.59%	3.26%	-	-
Horiz. %	39.85%	45.05%	85.42%	94.64%	96.46%	103.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	315,789	262,809	229,377	204,168	184,430	165,737	152,197	12.92%
YoY %	20.16%	14.58%	12.35%	10.70%	11.28%	8.90%	-	-
Horiz. %	207.49%	172.68%	150.71%	134.15%	121.18%	108.90%	100.00%	-
NOSH	549,198	549,007	554,453	111,421	113,029	114,396	116,181	29.53%
YoY %	0.03%	-0.98%	397.62%	-1.42%	-1.19%	-1.54%	-	-
Horiz. %	472.71%	472.54%	477.23%	95.90%	97.29%	98.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	15.48%	14.52%	13.93%	14.66%	12.04%	10.93%	8.75%	-
YoY %	6.61%	4.24%	-4.98%	21.76%	10.16%	24.91%	-	-
Horiz. %	176.91%	165.94%	159.20%	167.54%	137.60%	124.91%	100.00%	-
ROE	19.97%	17.67%	17.26%	17.58%	16.95%	17.84%	16.35%	-
YoY %	13.02%	2.38%	-1.82%	3.72%	-4.99%	9.11%	-	-
Horiz. %	122.14%	108.07%	105.57%	107.52%	103.67%	109.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	74.17	58.28	51.24	219.74	229.71	236.51	244.84	-18.04%
YoY %	27.26%	13.74%	-76.68%	-4.34%	-2.88%	-3.40%	-	-
Horiz. %	30.29%	23.80%	20.93%	89.75%	93.82%	96.60%	100.00%	-
EPS	11.48	8.46	7.14	32.22	27.66	25.84	21.42	-9.86%
YoY %	35.70%	18.49%	-77.84%	16.49%	7.04%	20.63%	-	-
Horiz. %	53.59%	39.50%	33.33%	150.42%	129.13%	120.63%	100.00%	-
DPS	2.40	2.00	3.20	16.00	14.00	14.00	11.24	-22.68%
YoY %	20.00%	-37.50%	-80.00%	14.29%	0.00%	24.56%	-	-
Horiz. %	21.35%	17.79%	28.47%	142.35%	124.56%	124.56%	100.00%	-
NAPS	0.575	0.4787	0.4137	1.8324	1.6317	1.4488	1.31	-12.81%
YoY %	20.12%	15.71%	-77.42%	12.30%	12.62%	10.60%	-	-
Horiz. %	43.89%	36.54%	31.58%	139.88%	124.56%	110.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 111,422
RPS	69.91	54.91	48.76	42.02	44.56	46.43	48.82	6.16%
YoY %	27.32%	12.61%	16.04%	-5.70%	-4.03%	-4.90%	-	-
Horiz. %	143.20%	112.47%	99.88%	86.07%	91.27%	95.10%	100.00%	-
EPS	10.82	7.97	6.79	6.16	5.37	5.07	4.27	16.75%
YoY %	35.76%	17.38%	10.23%	14.71%	5.92%	18.74%	-	-
Horiz. %	253.40%	186.65%	159.02%	144.26%	125.76%	118.74%	100.00%	-
DPS	2.26	1.88	3.05	3.06	2.72	2.75	2.24	0.14%
YoY %	20.21%	-38.36%	-0.33%	12.50%	-1.09%	22.77%	-	-
Horiz. %	100.89%	83.93%	136.16%	136.61%	121.43%	122.77%	100.00%	-
NAPS	0.542	0.451	0.3937	0.3504	0.3165	0.2844	0.2612	12.93%
YoY %	20.18%	14.55%	12.36%	10.71%	11.29%	8.88%	-	-
Horiz. %	207.50%	172.66%	150.73%	134.15%	121.17%	108.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.36	0.76	0.69	0.95	0.59	0.53	0.59	-
P/RPS	1.83	1.30	1.35	0.43	0.26	0.22	0.24	40.27%
YoY %	40.77%	-3.70%	213.95%	65.38%	18.18%	-8.33%	-	-
Horiz. %	762.50%	541.67%	562.50%	179.17%	108.33%	91.67%	100.00%	-
P/EPS	11.85	8.98	9.66	2.95	2.13	2.05	2.75	27.55%
YoY %	31.96%	-7.04%	227.46%	38.50%	3.90%	-25.45%	-	-
Horiz. %	430.91%	326.55%	351.27%	107.27%	77.45%	74.55%	100.00%	-
EY	8.44	11.13	10.35	33.92	46.88	48.75	36.31	-21.57%
YoY %	-24.17%	7.54%	-69.49%	-27.65%	-3.84%	34.26%	-	-
Horiz. %	23.24%	30.65%	28.50%	93.42%	129.11%	134.26%	100.00%	-
DY	1.76	2.63	4.64	16.84	23.73	26.42	19.05	-32.75%
YoY %	-33.08%	-43.32%	-72.45%	-29.03%	-10.18%	38.69%	-	-
Horiz. %	9.24%	13.81%	24.36%	88.40%	124.57%	138.69%	100.00%	-
P/NAPS	2.37	1.59	1.67	0.52	0.36	0.37	0.45	31.88%
YoY %	49.06%	-4.79%	221.15%	44.44%	-2.70%	-17.78%	-	-
Horiz. %	526.67%	353.33%	371.11%	115.56%	80.00%	82.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	19/08/09	21/08/08	16/08/07	17/08/06	22/08/05	24/08/04	-
Price	1.56	0.89	0.56	0.75	0.59	0.55	0.51	-
P/RPS	2.10	1.53	1.09	0.34	0.26	0.23	0.21	46.75%
YoY %	37.25%	40.37%	220.59%	30.77%	13.04%	9.52%	-	-
Horiz. %	1,000.00%	728.57%	519.05%	161.90%	123.81%	109.52%	100.00%	-
P/EPS	13.59	10.52	7.84	2.33	2.13	2.13	2.38	33.67%
YoY %	29.18%	34.18%	236.48%	9.39%	0.00%	-10.50%	-	-
Horiz. %	571.01%	442.02%	329.41%	97.90%	89.50%	89.50%	100.00%	-
EY	7.36	9.51	12.75	42.96	46.88	46.98	42.00	-25.18%
YoY %	-22.61%	-25.41%	-70.32%	-8.36%	-0.21%	11.86%	-	-
Horiz. %	17.52%	22.64%	30.36%	102.29%	111.62%	111.86%	100.00%	-
DY	1.54	2.25	5.71	21.33	23.73	25.45	22.04	-35.80%
YoY %	-31.56%	-60.60%	-73.23%	-10.11%	-6.76%	15.47%	-	-
Horiz. %	6.99%	10.21%	25.91%	96.78%	107.67%	115.47%	100.00%	-
P/NAPS	2.71	1.86	1.35	0.41	0.36	0.38	0.39	38.11%
YoY %	45.70%	37.78%	229.27%	13.89%	-5.26%	-2.56%	-	-
Horiz. %	694.87%	476.92%	346.15%	105.13%	92.31%	97.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos