[HSL] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.1%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 139,199 123,626 92,406 77,878 64,918 59,641 63,727 13.89%
PBT 26,213 23,539 18,201 13,973 13,218 11,032 10,287 16.85%
Tax -6,613 -5,866 -4,660 -3,554 -3,425 -2,954 -2,957 14.34%
NP 19,600 17,673 13,541 10,419 9,793 8,078 7,330 17.79%
-
NP to SH 19,599 17,672 13,541 10,419 9,793 8,078 7,330 17.79%
-
Tax Rate 25.23% 24.92% 25.60% 25.43% 25.91% 26.78% 28.75% -
Total Cost 119,599 105,953 78,865 67,459 55,125 51,563 56,397 13.33%
-
Net Worth 427,838 360,364 304,947 252,194 225,570 200,289 182,400 15.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 427,838 360,364 304,947 252,194 225,570 200,289 182,400 15.25%
NOSH 547,458 553,981 550,447 548,368 553,276 111,420 113,292 29.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.08% 14.30% 14.65% 13.38% 15.09% 13.54% 11.50% -
ROE 4.58% 4.90% 4.44% 4.13% 4.34% 4.03% 4.02% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.43 22.32 16.79 14.20 11.73 53.53 56.25 -12.38%
EPS 3.58 3.19 2.46 1.90 1.77 7.25 6.47 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7815 0.6505 0.554 0.4599 0.4077 1.7976 1.61 -11.33%
Adjusted Per Share Value based on latest NOSH - 548,368
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.89 21.22 15.86 13.37 11.14 10.24 10.94 13.88%
EPS 3.36 3.03 2.32 1.79 1.68 1.39 1.26 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7343 0.6185 0.5234 0.4328 0.3871 0.3437 0.313 15.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.57 1.74 1.48 0.48 0.78 0.65 0.63 -
P/RPS 6.17 7.80 8.82 3.38 6.65 1.21 1.12 32.86%
P/EPS 43.85 54.55 60.16 25.26 44.07 8.97 9.74 28.47%
EY 2.28 1.83 1.66 3.96 2.27 11.15 10.27 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.67 2.67 1.04 1.91 0.36 0.39 31.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 -
Price 1.47 1.67 1.29 0.75 0.83 0.79 0.62 -
P/RPS 5.78 7.48 7.68 5.28 7.07 1.48 1.10 31.81%
P/EPS 41.06 52.35 52.44 39.47 46.89 10.90 9.58 27.42%
EY 2.44 1.91 1.91 2.53 2.13 9.18 10.44 -21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.57 2.33 1.63 2.04 0.44 0.39 29.94%

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