[HSL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.3%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 295,601 246,429 260,712 283,929 286,717 257,262 173,366 9.29%
PBT 55,462 51,317 46,386 43,333 36,240 26,349 14,446 25.10%
Tax -14,410 -13,746 -14,868 -12,208 -10,225 -8,069 -4,332 22.15%
NP 41,052 37,570 31,518 31,125 26,014 18,280 10,114 26.27%
-
NP to SH 41,052 37,570 31,518 31,125 26,014 18,280 10,114 26.27%
-
Tax Rate 25.98% 26.79% 32.05% 28.17% 28.21% 30.62% 29.99% -
Total Cost 254,549 208,858 229,193 252,804 260,702 238,982 163,252 7.67%
-
Net Worth 239,722 213,484 192,264 173,731 158,770 143,656 131,411 10.52%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 11,813 11,880 21,092 10,669 7,742 - - -
Div Payout % 28.78% 31.62% 66.92% 34.28% 29.76% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 239,722 213,484 192,264 173,731 158,770 143,656 131,411 10.52%
NOSH 553,758 111,375 112,997 114,319 116,136 73,670 74,665 39.60%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.89% 15.25% 12.09% 10.96% 9.07% 7.11% 5.83% -
ROE 17.12% 17.60% 16.39% 17.92% 16.39% 12.72% 7.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.38 221.26 230.72 248.37 246.88 349.21 232.19 -21.71%
EPS 7.41 33.73 27.89 27.23 22.40 24.81 13.55 -9.56%
DPS 2.13 10.67 18.67 9.33 6.67 0.00 0.00 -
NAPS 0.4329 1.9168 1.7015 1.5197 1.3671 1.95 1.76 -20.82%
Adjusted Per Share Value based on latest NOSH - 113,882
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.73 42.29 44.74 48.73 49.21 44.15 29.75 9.29%
EPS 7.05 6.45 5.41 5.34 4.46 3.14 1.74 26.23%
DPS 2.03 2.04 3.62 1.83 1.33 0.00 0.00 -
NAPS 0.4114 0.3664 0.33 0.2982 0.2725 0.2465 0.2255 10.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 0.97 0.57 0.53 0.58 0.55 0.39 -
P/RPS 0.97 0.44 0.25 0.21 0.23 0.16 0.17 33.64%
P/EPS 7.01 2.88 2.04 1.95 2.59 2.22 2.88 15.96%
EY 14.26 34.78 48.94 51.37 38.62 45.12 34.74 -13.78%
DY 4.10 11.00 32.75 17.61 11.49 0.00 0.00 -
P/NAPS 1.20 0.51 0.33 0.35 0.42 0.28 0.22 32.64%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 -
Price 0.47 1.08 0.56 0.51 0.60 0.78 0.39 -
P/RPS 0.88 0.49 0.24 0.21 0.24 0.22 0.17 31.49%
P/EPS 6.34 3.20 2.01 1.87 2.68 3.14 2.88 14.04%
EY 15.77 31.23 49.81 53.39 37.33 31.81 34.74 -12.32%
DY 4.54 9.88 33.33 18.30 11.11 0.00 0.00 -
P/NAPS 1.09 0.56 0.33 0.34 0.44 0.40 0.22 30.53%

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