[HSL] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -75.96%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 135,085 139,199 123,626 92,406 77,878 64,918 59,641 14.58%
PBT 26,083 26,213 23,539 18,201 13,973 13,218 11,032 15.40%
Tax -6,588 -6,613 -5,866 -4,660 -3,554 -3,425 -2,954 14.28%
NP 19,495 19,600 17,673 13,541 10,419 9,793 8,078 15.80%
-
NP to SH 19,495 19,599 17,672 13,541 10,419 9,793 8,078 15.80%
-
Tax Rate 25.26% 25.23% 24.92% 25.60% 25.43% 25.91% 26.78% -
Total Cost 115,590 119,599 105,953 78,865 67,459 55,125 51,563 14.38%
-
Net Worth 497,650 427,838 360,364 304,947 252,194 225,570 200,289 16.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 497,650 427,838 360,364 304,947 252,194 225,570 200,289 16.36%
NOSH 555,413 547,458 553,981 550,447 548,368 553,276 111,420 30.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 14.43% 14.08% 14.30% 14.65% 13.38% 15.09% 13.54% -
ROE 3.92% 4.58% 4.90% 4.44% 4.13% 4.34% 4.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 24.32 25.43 22.32 16.79 14.20 11.73 53.53 -12.31%
EPS 3.51 3.58 3.19 2.46 1.90 1.77 7.25 -11.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.7815 0.6505 0.554 0.4599 0.4077 1.7976 -10.94%
Adjusted Per Share Value based on latest NOSH - 550,447
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.18 23.89 21.22 15.86 13.37 11.14 10.24 14.57%
EPS 3.35 3.36 3.03 2.32 1.79 1.68 1.39 15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8541 0.7343 0.6185 0.5234 0.4328 0.3871 0.3437 16.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.48 1.57 1.74 1.48 0.48 0.78 0.65 -
P/RPS 6.09 6.17 7.80 8.82 3.38 6.65 1.21 30.87%
P/EPS 42.17 43.85 54.55 60.16 25.26 44.07 8.97 29.39%
EY 2.37 2.28 1.83 1.66 3.96 2.27 11.15 -22.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.01 2.67 2.67 1.04 1.91 0.36 28.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 -
Price 2.03 1.47 1.67 1.29 0.75 0.83 0.79 -
P/RPS 8.35 5.78 7.48 7.68 5.28 7.07 1.48 33.38%
P/EPS 57.83 41.06 52.35 52.44 39.47 46.89 10.90 32.03%
EY 1.73 2.44 1.91 1.91 2.53 2.13 9.18 -24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.88 2.57 2.33 1.63 2.04 0.44 31.41%

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