[HSL] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.98%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 338,010 261,706 221,701 184,822 195,534 212,947 215,038 7.82%
PBT 69,464 51,750 41,597 38,488 34,790 32,500 27,180 16.91%
Tax -17,651 -13,061 -10,808 -10,310 -11,151 -9,156 -7,669 14.89%
NP 51,813 38,689 30,789 28,178 23,639 23,344 19,511 17.66%
-
NP to SH 51,810 38,690 30,789 28,178 23,639 23,344 19,511 17.66%
-
Tax Rate 25.41% 25.24% 25.98% 26.79% 32.05% 28.17% 28.22% -
Total Cost 286,197 223,017 190,912 156,644 171,895 189,603 195,527 6.55%
-
Net Worth 330,521 278,469 239,722 213,484 192,264 173,731 158,770 12.99%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,572 5,495 8,860 8,910 15,819 8,002 5,806 2.08%
Div Payout % 12.68% 14.20% 28.78% 31.62% 66.92% 34.28% 29.76% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 330,521 278,469 239,722 213,484 192,264 173,731 158,770 12.99%
NOSH 547,674 549,573 553,758 111,375 112,997 114,319 116,136 29.48%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.33% 14.78% 13.89% 15.25% 12.09% 10.96% 9.07% -
ROE 15.68% 13.89% 12.84% 13.20% 12.30% 13.44% 12.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.72 47.62 40.04 165.94 173.04 186.27 185.16 -16.72%
EPS 9.46 7.04 5.56 25.30 20.92 20.42 16.80 -9.12%
DPS 1.20 1.00 1.60 8.00 14.00 7.00 5.00 -21.15%
NAPS 0.6035 0.5067 0.4329 1.9168 1.7015 1.5197 1.3671 -12.73%
Adjusted Per Share Value based on latest NOSH - 111,294
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 58.01 44.91 38.05 31.72 33.56 36.55 36.91 7.82%
EPS 8.89 6.64 5.28 4.84 4.06 4.01 3.35 17.65%
DPS 1.13 0.94 1.52 1.53 2.71 1.37 1.00 2.05%
NAPS 0.5672 0.4779 0.4114 0.3664 0.33 0.2982 0.2725 12.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.69 1.05 0.52 0.97 0.57 0.53 0.58 -
P/RPS 2.74 2.20 1.30 0.58 0.33 0.28 0.31 43.76%
P/EPS 17.86 14.91 9.35 3.83 2.72 2.60 3.45 31.50%
EY 5.60 6.70 10.69 26.08 36.70 38.53 28.97 -23.95%
DY 0.71 0.95 3.08 8.25 24.56 13.21 8.62 -34.02%
P/NAPS 2.80 2.07 1.20 0.51 0.33 0.35 0.42 37.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 -
Price 1.88 1.11 0.47 1.08 0.56 0.51 0.60 -
P/RPS 3.05 2.33 1.17 0.65 0.32 0.27 0.32 45.58%
P/EPS 19.87 15.77 8.45 4.27 2.68 2.50 3.57 33.10%
EY 5.03 6.34 11.83 23.43 37.36 40.04 28.00 -24.87%
DY 0.64 0.90 3.40 7.41 25.00 13.73 8.33 -34.78%
P/NAPS 3.12 2.19 1.09 0.56 0.33 0.34 0.44 38.58%

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