[HSL] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 102.12%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 272,505 203,661 159,981 142,059 122,419 129,823 135,279 12.37%
PBT 51,482 42,183 31,079 26,774 24,502 21,980 20,649 16.43%
Tax -12,920 -10,657 -7,856 -6,980 -6,552 -6,348 -5,869 14.04%
NP 38,562 31,526 23,223 19,794 17,950 15,632 14,780 17.32%
-
NP to SH 38,560 31,524 23,223 19,794 17,950 15,632 14,780 17.32%
-
Tax Rate 25.10% 25.26% 25.28% 26.07% 26.74% 28.88% 28.42% -
Total Cost 233,943 172,135 136,758 122,265 104,469 114,191 120,499 11.68%
-
Net Worth 372,267 315,789 262,809 229,377 204,168 184,430 165,737 14.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,638 6,590 5,490 8,871 8,913 7,912 8,007 -3.07%
Div Payout % 17.22% 20.91% 23.64% 44.82% 49.66% 50.61% 54.18% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 372,267 315,789 262,809 229,377 204,168 184,430 165,737 14.43%
NOSH 553,228 549,198 549,007 554,453 111,421 113,029 114,396 30.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.15% 15.48% 14.52% 13.93% 14.66% 12.04% 10.93% -
ROE 10.36% 9.98% 8.84% 8.63% 8.79% 8.48% 8.92% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 49.26 37.08 29.14 25.62 109.87 114.86 118.25 -13.57%
EPS 6.97 5.74 4.23 3.57 16.11 13.83 12.92 -9.77%
DPS 1.20 1.20 1.00 1.60 8.00 7.00 7.00 -25.45%
NAPS 0.6729 0.575 0.4787 0.4137 1.8324 1.6317 1.4488 -11.99%
Adjusted Per Share Value based on latest NOSH - 552,541
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 46.77 34.95 27.46 24.38 21.01 22.28 23.22 12.37%
EPS 6.62 5.41 3.99 3.40 3.08 2.68 2.54 17.30%
DPS 1.14 1.13 0.94 1.52 1.53 1.36 1.37 -3.01%
NAPS 0.6389 0.542 0.451 0.3937 0.3504 0.3165 0.2844 14.43%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.67 1.36 0.76 0.69 0.95 0.59 0.53 -
P/RPS 3.39 3.67 2.61 2.69 0.86 0.51 0.45 39.99%
P/EPS 23.96 23.69 17.97 19.33 5.90 4.27 4.10 34.19%
EY 4.17 4.22 5.57 5.17 16.96 23.44 24.38 -25.48%
DY 0.72 0.88 1.32 2.32 8.42 11.86 13.21 -38.41%
P/NAPS 2.48 2.37 1.59 1.67 0.52 0.36 0.37 37.29%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 19/08/09 21/08/08 16/08/07 17/08/06 22/08/05 -
Price 1.45 1.56 0.89 0.56 0.75 0.59 0.55 -
P/RPS 2.94 4.21 3.05 2.19 0.68 0.51 0.47 35.72%
P/EPS 20.80 27.18 21.04 15.69 4.66 4.27 4.26 30.23%
EY 4.81 3.68 4.75 6.38 21.48 23.44 23.49 -23.21%
DY 0.83 0.77 1.12 2.86 10.67 11.86 12.73 -36.54%
P/NAPS 2.15 2.71 1.86 1.35 0.41 0.36 0.38 33.47%

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