[HSL] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 3.7%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 563,904 450,680 348,941 295,601 246,429 260,712 283,929 12.10%
PBT 108,856 92,618 69,000 55,462 51,317 46,386 43,333 16.58%
Tax -27,354 -23,534 -17,414 -14,410 -13,746 -14,868 -12,208 14.38%
NP 81,501 69,084 51,585 41,052 37,570 31,518 31,125 17.39%
-
NP to SH 81,497 69,080 51,586 41,052 37,570 31,518 31,125 17.39%
-
Tax Rate 25.13% 25.41% 25.24% 25.98% 26.79% 32.05% 28.17% -
Total Cost 482,402 381,596 297,356 254,549 208,858 229,193 252,804 11.36%
-
Net Worth 391,750 330,521 278,469 239,722 213,484 192,264 173,731 14.50%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,834 8,762 7,327 11,813 11,880 21,092 10,669 -3.09%
Div Payout % 10.84% 12.68% 14.20% 28.78% 31.62% 66.92% 34.28% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 391,750 330,521 278,469 239,722 213,484 192,264 173,731 14.50%
NOSH 552,149 547,674 549,573 553,758 111,375 112,997 114,319 29.99%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.45% 15.33% 14.78% 13.89% 15.25% 12.09% 10.96% -
ROE 20.80% 20.90% 18.53% 17.12% 17.60% 16.39% 17.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 102.13 82.29 63.49 53.38 221.26 230.72 248.37 -13.76%
EPS 14.76 12.61 9.39 7.41 33.73 27.89 27.23 -9.69%
DPS 1.60 1.60 1.33 2.13 10.67 18.67 9.33 -25.45%
NAPS 0.7095 0.6035 0.5067 0.4329 1.9168 1.7015 1.5197 -11.91%
Adjusted Per Share Value based on latest NOSH - 552,512
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 96.78 77.35 59.89 50.73 42.29 44.74 48.73 12.10%
EPS 13.99 11.86 8.85 7.05 6.45 5.41 5.34 17.40%
DPS 1.52 1.50 1.26 2.03 2.04 3.62 1.83 -3.04%
NAPS 0.6723 0.5672 0.4779 0.4114 0.3664 0.33 0.2982 14.50%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.28 1.69 1.05 0.52 0.97 0.57 0.53 -
P/RPS 1.25 2.05 1.65 0.97 0.44 0.25 0.21 34.60%
P/EPS 8.67 13.40 11.19 7.01 2.88 2.04 1.95 28.21%
EY 11.53 7.46 8.94 14.26 34.78 48.94 51.37 -22.03%
DY 1.25 0.95 1.27 4.10 11.00 32.75 17.61 -35.64%
P/NAPS 1.80 2.80 2.07 1.20 0.51 0.33 0.35 31.36%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 25/11/10 19/11/09 20/11/08 15/11/07 16/11/06 21/11/05 -
Price 1.24 1.88 1.11 0.47 1.08 0.56 0.51 -
P/RPS 1.21 2.28 1.75 0.88 0.49 0.24 0.21 33.87%
P/EPS 8.40 14.90 11.83 6.34 3.20 2.01 1.87 28.43%
EY 11.90 6.71 8.46 15.77 31.23 49.81 53.39 -22.12%
DY 1.29 0.85 1.20 4.54 9.88 33.33 18.30 -35.71%
P/NAPS 1.75 3.12 2.19 1.09 0.56 0.33 0.34 31.38%

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