[HSL] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.6%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 494,504 369,624 311,512 259,672 238,564 254,908 260,704 11.25%
PBT 94,156 72,804 55,892 52,872 44,128 41,148 37,960 16.33%
Tax -23,464 -18,640 -14,216 -13,700 -11,816 -11,828 -10,956 13.52%
NP 70,692 54,164 41,676 39,172 32,312 29,320 27,004 17.38%
-
NP to SH 70,688 54,164 41,676 39,172 32,312 29,320 27,004 17.38%
-
Tax Rate 24.92% 25.60% 25.43% 25.91% 26.78% 28.75% 28.86% -
Total Cost 423,812 315,460 269,836 220,500 206,252 225,588 233,700 10.42%
-
Net Worth 360,364 304,947 252,194 225,570 200,289 182,400 165,330 13.86%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 360,364 304,947 252,194 225,570 200,289 182,400 165,330 13.86%
NOSH 553,981 550,447 548,368 553,276 111,420 113,292 114,812 29.97%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.30% 14.65% 13.38% 15.09% 13.54% 11.50% 10.36% -
ROE 19.62% 17.76% 16.53% 17.37% 16.13% 16.07% 16.33% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 89.26 67.15 56.81 46.93 214.11 225.00 227.07 -14.40%
EPS 12.76 9.84 7.60 7.08 29.00 25.88 23.52 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6505 0.554 0.4599 0.4077 1.7976 1.61 1.44 -12.39%
Adjusted Per Share Value based on latest NOSH - 553,276
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 84.87 63.44 53.46 44.57 40.94 43.75 44.74 11.25%
EPS 12.13 9.30 7.15 6.72 5.55 5.03 4.63 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6185 0.5234 0.4328 0.3871 0.3437 0.313 0.2837 13.86%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.74 1.48 0.48 0.78 0.65 0.63 0.58 -
P/RPS 1.95 2.20 0.84 1.66 0.30 0.28 0.26 39.88%
P/EPS 13.64 15.04 6.32 11.02 2.24 2.43 2.47 32.93%
EY 7.33 6.65 15.83 9.08 44.62 41.08 40.55 -24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 1.04 1.91 0.36 0.39 0.40 37.19%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 18/05/05 -
Price 1.67 1.29 0.75 0.83 0.79 0.62 0.56 -
P/RPS 1.87 1.92 1.32 1.77 0.37 0.28 0.25 39.82%
P/EPS 13.09 13.11 9.87 11.72 2.72 2.40 2.38 32.84%
EY 7.64 7.63 10.13 8.53 36.71 41.74 42.00 -24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.33 1.63 2.04 0.44 0.39 0.39 36.90%

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