[HSL] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.94%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 221,701 184,822 195,534 212,947 215,038 192,947 130,025 9.29%
PBT 41,597 38,488 34,790 32,500 27,180 19,762 10,835 25.10%
Tax -10,808 -10,310 -11,151 -9,156 -7,669 -6,052 -3,249 22.15%
NP 30,789 28,178 23,639 23,344 19,511 13,710 7,586 26.27%
-
NP to SH 30,789 28,178 23,639 23,344 19,511 13,710 7,586 26.27%
-
Tax Rate 25.98% 26.79% 32.05% 28.17% 28.22% 30.62% 29.99% -
Total Cost 190,912 156,644 171,895 189,603 195,527 179,237 122,439 7.67%
-
Net Worth 239,722 213,484 192,264 173,731 158,770 143,656 131,411 10.52%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,860 8,910 15,819 8,002 5,806 - - -
Div Payout % 28.78% 31.62% 66.92% 34.28% 29.76% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 239,722 213,484 192,264 173,731 158,770 143,656 131,411 10.52%
NOSH 553,758 111,375 112,997 114,319 116,136 73,670 74,665 39.60%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.89% 15.25% 12.09% 10.96% 9.07% 7.11% 5.83% -
ROE 12.84% 13.20% 12.30% 13.44% 12.29% 9.54% 5.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.04 165.94 173.04 186.27 185.16 261.91 174.14 -21.71%
EPS 5.56 25.30 20.92 20.42 16.80 18.61 10.16 -9.55%
DPS 1.60 8.00 14.00 7.00 5.00 0.00 0.00 -
NAPS 0.4329 1.9168 1.7015 1.5197 1.3671 1.95 1.76 -20.82%
Adjusted Per Share Value based on latest NOSH - 113,882
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.05 31.72 33.56 36.55 36.91 33.11 22.32 9.28%
EPS 5.28 4.84 4.06 4.01 3.35 2.35 1.30 26.28%
DPS 1.52 1.53 2.71 1.37 1.00 0.00 0.00 -
NAPS 0.4114 0.3664 0.33 0.2982 0.2725 0.2465 0.2255 10.52%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 0.97 0.57 0.53 0.58 0.55 0.39 -
P/RPS 1.30 0.58 0.33 0.28 0.31 0.21 0.22 34.42%
P/EPS 9.35 3.83 2.72 2.60 3.45 2.96 3.84 15.97%
EY 10.69 26.08 36.70 38.53 28.97 33.84 26.05 -13.78%
DY 3.08 8.25 24.56 13.21 8.62 0.00 0.00 -
P/NAPS 1.20 0.51 0.33 0.35 0.42 0.28 0.22 32.64%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 -
Price 0.47 1.08 0.56 0.51 0.60 0.78 0.39 -
P/RPS 1.17 0.65 0.32 0.27 0.32 0.30 0.22 32.08%
P/EPS 8.45 4.27 2.68 2.50 3.57 4.19 3.84 14.03%
EY 11.83 23.43 37.36 40.04 28.00 23.86 26.05 -12.31%
DY 3.40 7.41 25.00 13.73 8.33 0.00 0.00 -
P/NAPS 1.09 0.56 0.33 0.34 0.44 0.40 0.22 30.53%

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