[HSL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 122.89%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 290,915 272,505 203,661 159,981 142,059 122,419 129,823 14.37%
PBT 56,142 51,482 42,183 31,079 26,774 24,502 21,980 16.90%
Tax -14,082 -12,920 -10,657 -7,856 -6,980 -6,552 -6,348 14.18%
NP 42,060 38,562 31,526 23,223 19,794 17,950 15,632 17.91%
-
NP to SH 42,058 38,560 31,524 23,223 19,794 17,950 15,632 17.91%
-
Tax Rate 25.08% 25.10% 25.26% 25.28% 26.07% 26.74% 28.88% -
Total Cost 248,855 233,943 172,135 136,758 122,265 104,469 114,191 13.85%
-
Net Worth 436,760 372,267 315,789 262,809 229,377 204,168 184,430 15.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,757 6,638 6,590 5,490 8,871 8,913 7,912 -0.32%
Div Payout % 18.45% 17.22% 20.91% 23.64% 44.82% 49.66% 50.61% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 436,760 372,267 315,789 262,809 229,377 204,168 184,430 15.43%
NOSH 554,123 553,228 549,198 549,007 554,453 111,421 113,029 30.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.46% 14.15% 15.48% 14.52% 13.93% 14.66% 12.04% -
ROE 9.63% 10.36% 9.98% 8.84% 8.63% 8.79% 8.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.50 49.26 37.08 29.14 25.62 109.87 114.86 -12.22%
EPS 7.59 6.97 5.74 4.23 3.57 16.11 13.83 -9.50%
DPS 1.40 1.20 1.20 1.00 1.60 8.00 7.00 -23.50%
NAPS 0.7882 0.6729 0.575 0.4787 0.4137 1.8324 1.6317 -11.41%
Adjusted Per Share Value based on latest NOSH - 549,527
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.93 46.77 34.95 27.46 24.38 21.01 22.28 14.38%
EPS 7.22 6.62 5.41 3.99 3.40 3.08 2.68 17.94%
DPS 1.33 1.14 1.13 0.94 1.52 1.53 1.36 -0.37%
NAPS 0.7496 0.6389 0.542 0.451 0.3937 0.3504 0.3165 15.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.58 1.67 1.36 0.76 0.69 0.95 0.59 -
P/RPS 3.01 3.39 3.67 2.61 2.69 0.86 0.51 34.39%
P/EPS 20.82 23.96 23.69 17.97 19.33 5.90 4.27 30.18%
EY 4.80 4.17 4.22 5.57 5.17 16.96 23.44 -23.20%
DY 0.89 0.72 0.88 1.32 2.32 8.42 11.86 -35.02%
P/NAPS 2.00 2.48 2.37 1.59 1.67 0.52 0.36 33.04%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 19/08/09 21/08/08 16/08/07 17/08/06 -
Price 1.65 1.45 1.56 0.89 0.56 0.75 0.59 -
P/RPS 3.14 2.94 4.21 3.05 2.19 0.68 0.51 35.34%
P/EPS 21.74 20.80 27.18 21.04 15.69 4.66 4.27 31.12%
EY 4.60 4.81 3.68 4.75 6.38 21.48 23.44 -23.74%
DY 0.85 0.83 0.77 1.12 2.86 10.67 11.86 -35.52%
P/NAPS 2.09 2.15 2.71 1.86 1.35 0.41 0.36 34.02%

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