[HSL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 64.35%
YoY- 33.91%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 405,571 443,156 422,928 338,010 261,706 221,701 184,822 13.98%
PBT 84,302 86,528 81,642 69,464 51,750 41,597 38,488 13.94%
Tax -21,339 -21,741 -20,516 -17,651 -13,061 -10,808 -10,310 12.87%
NP 62,963 64,787 61,126 51,813 38,689 30,789 28,178 14.32%
-
NP to SH 62,963 64,785 61,123 51,810 38,690 30,789 28,178 14.32%
-
Tax Rate 25.31% 25.13% 25.13% 25.41% 25.24% 25.98% 26.79% -
Total Cost 342,608 378,369 361,802 286,197 223,017 190,912 156,644 13.91%
-
Net Worth 524,285 458,648 391,750 330,521 278,469 239,722 213,484 16.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,852 7,758 6,625 6,572 5,495 8,860 8,910 -0.10%
Div Payout % 14.06% 11.98% 10.84% 12.68% 14.20% 28.78% 31.62% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 524,285 458,648 391,750 330,521 278,469 239,722 213,484 16.13%
NOSH 553,277 554,191 552,149 547,674 549,573 553,758 111,375 30.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.52% 14.62% 14.45% 15.33% 14.78% 13.89% 15.25% -
ROE 12.01% 14.13% 15.60% 15.68% 13.89% 12.84% 13.20% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.30 79.96 76.60 61.72 47.62 40.04 165.94 -12.72%
EPS 11.38 11.69 11.07 9.46 7.04 5.56 25.30 -12.45%
DPS 1.60 1.40 1.20 1.20 1.00 1.60 8.00 -23.50%
NAPS 0.9476 0.8276 0.7095 0.6035 0.5067 0.4329 1.9168 -11.06%
Adjusted Per Share Value based on latest NOSH - 548,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 69.60 76.06 72.58 58.01 44.91 38.05 31.72 13.97%
EPS 10.81 11.12 10.49 8.89 6.64 5.28 4.84 14.31%
DPS 1.52 1.33 1.14 1.13 0.94 1.52 1.53 -0.10%
NAPS 0.8998 0.7871 0.6723 0.5672 0.4779 0.4114 0.3664 16.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.84 1.59 1.28 1.69 1.05 0.52 0.97 -
P/RPS 2.51 1.99 1.67 2.74 2.20 1.30 0.58 27.62%
P/EPS 16.17 13.60 11.56 17.86 14.91 9.35 3.83 27.10%
EY 6.18 7.35 8.65 5.60 6.70 10.69 26.08 -21.31%
DY 0.87 0.88 0.94 0.71 0.95 3.08 8.25 -31.24%
P/NAPS 1.94 1.92 1.80 2.80 2.07 1.20 0.51 24.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 22/11/11 25/11/10 19/11/09 20/11/08 15/11/07 -
Price 1.93 1.49 1.24 1.88 1.11 0.47 1.08 -
P/RPS 2.63 1.86 1.62 3.05 2.33 1.17 0.65 26.20%
P/EPS 16.96 12.75 11.20 19.87 15.77 8.45 4.27 25.81%
EY 5.90 7.85 8.93 5.03 6.34 11.83 23.43 -20.51%
DY 0.83 0.94 0.97 0.64 0.90 3.40 7.41 -30.54%
P/NAPS 2.04 1.80 1.75 3.12 2.19 1.09 0.56 24.01%

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