[HSL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.23%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 375,021 309,069 248,168 260,555 290,347 285,814 287,526 4.52%
PBT 75,569 56,458 53,173 48,173 44,788 37,451 29,359 17.04%
Tax -19,246 -14,619 -14,233 -14,692 -12,591 -10,618 -8,671 14.19%
NP 56,323 41,839 38,940 33,481 32,197 26,833 20,688 18.14%
-
NP to SH 56,324 41,839 38,940 33,481 32,197 26,833 20,688 18.14%
-
Tax Rate 25.47% 25.89% 26.77% 30.50% 28.11% 28.35% 29.53% -
Total Cost 318,698 267,230 209,228 227,074 258,150 258,981 266,838 3.00%
-
Net Worth 291,950 244,005 217,727 195,326 177,512 160,348 147,466 12.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,188 12,175 17,816 15,819 14,858 13,927 11,043 2.99%
Div Payout % 23.41% 29.10% 45.75% 47.25% 46.15% 51.90% 53.38% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 291,950 244,005 217,727 195,326 177,512 160,348 147,466 12.04%
NOSH 549,502 553,425 111,352 112,996 114,295 116,059 73,622 39.75%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.02% 13.54% 15.69% 12.85% 11.09% 9.39% 7.20% -
ROE 19.29% 17.15% 17.88% 17.14% 18.14% 16.73% 14.03% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.25 55.85 222.87 230.59 254.03 246.26 390.54 -25.20%
EPS 10.25 7.56 34.97 29.63 28.17 23.12 28.10 -15.45%
DPS 2.40 2.20 16.00 14.00 13.00 12.00 15.00 -26.29%
NAPS 0.5313 0.4409 1.9553 1.7286 1.5531 1.3816 2.003 -19.82%
Adjusted Per Share Value based on latest NOSH - 112,608
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.36 53.04 42.59 44.72 49.83 49.05 49.35 4.52%
EPS 9.67 7.18 6.68 5.75 5.53 4.61 3.55 18.15%
DPS 2.26 2.09 3.06 2.71 2.55 2.39 1.90 2.93%
NAPS 0.5011 0.4188 0.3737 0.3352 0.3046 0.2752 0.2531 12.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.04 0.45 1.04 0.57 0.51 0.65 0.67 -
P/RPS 1.52 0.81 0.47 0.25 0.20 0.26 0.17 44.01%
P/EPS 10.15 5.95 2.97 1.92 1.81 2.81 2.38 27.31%
EY 9.86 16.80 33.63 51.98 55.24 35.57 41.94 -21.42%
DY 2.31 4.89 15.38 24.56 25.49 18.46 22.39 -31.49%
P/NAPS 1.96 1.02 0.53 0.33 0.33 0.47 0.33 34.53%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 26/02/07 27/02/06 25/02/05 20/02/04 -
Price 1.25 0.45 0.93 0.65 0.58 0.65 0.88 -
P/RPS 1.83 0.81 0.42 0.28 0.23 0.26 0.23 41.24%
P/EPS 12.20 5.95 2.66 2.19 2.06 2.81 3.13 25.42%
EY 8.20 16.80 37.60 45.58 48.57 35.57 31.93 -20.25%
DY 1.92 4.89 17.20 21.54 22.41 18.46 17.05 -30.48%
P/NAPS 2.35 1.02 0.48 0.38 0.37 0.47 0.44 32.17%

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