[HSL] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.26%
YoY- 3.4%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 82,103 77,141 62,778 66,096 70,103 73,343 66,794 3.49%
PBT 17,107 13,556 13,470 11,693 11,159 9,116 6,385 17.83%
Tax -4,303 -3,555 -3,598 -3,391 -3,130 -2,548 -1,997 13.63%
NP 12,804 10,001 9,872 8,302 8,029 6,568 4,388 19.52%
-
NP to SH 12,804 10,001 9,872 8,302 8,029 6,568 4,388 19.52%
-
Tax Rate 25.15% 26.22% 26.71% 29.00% 28.05% 27.95% 31.28% -
Total Cost 69,299 67,140 52,906 57,794 62,074 66,775 62,406 1.75%
-
Net Worth 263,059 228,586 204,169 184,304 165,703 152,284 139,149 11.18%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,495 8,840 8,913 7,906 8,006 6,533 4,417 3.70%
Div Payout % 42.92% 88.40% 90.29% 95.24% 99.72% 99.47% 100.67% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 263,059 228,586 204,169 184,304 165,703 152,284 139,149 11.18%
NOSH 549,527 552,541 111,422 112,952 114,373 116,247 73,624 39.75%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.60% 12.96% 15.73% 12.56% 11.45% 8.96% 6.57% -
ROE 4.87% 4.38% 4.84% 4.50% 4.85% 4.31% 3.15% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.94 13.96 56.34 58.52 61.29 63.09 90.72 -25.94%
EPS 2.33 1.81 8.86 7.35 7.02 5.65 5.96 -14.47%
DPS 1.00 1.60 8.00 7.00 7.00 5.62 6.00 -25.79%
NAPS 0.4787 0.4137 1.8324 1.6317 1.4488 1.31 1.89 -20.44%
Adjusted Per Share Value based on latest NOSH - 112,952
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.09 13.24 10.77 11.34 12.03 12.59 11.46 3.50%
EPS 2.20 1.72 1.69 1.42 1.38 1.13 0.75 19.62%
DPS 0.94 1.52 1.53 1.36 1.37 1.12 0.76 3.60%
NAPS 0.4515 0.3923 0.3504 0.3163 0.2844 0.2614 0.2388 11.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.76 0.69 0.95 0.59 0.53 0.59 0.49 -
P/RPS 5.09 4.94 1.69 1.01 0.86 0.94 0.54 45.29%
P/EPS 32.62 38.12 10.72 8.03 7.55 10.44 8.22 25.79%
EY 3.07 2.62 9.33 12.46 13.25 9.58 12.16 -20.48%
DY 1.32 2.32 8.42 11.86 13.21 9.53 12.24 -30.98%
P/NAPS 1.59 1.67 0.52 0.36 0.37 0.45 0.26 35.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 16/08/07 17/08/06 22/08/05 24/08/04 21/08/03 -
Price 0.89 0.56 0.75 0.59 0.55 0.51 0.51 -
P/RPS 5.96 4.01 1.33 1.01 0.90 0.81 0.56 48.25%
P/EPS 38.20 30.94 8.47 8.03 7.83 9.03 8.56 28.28%
EY 2.62 3.23 11.81 12.46 12.76 11.08 11.69 -22.04%
DY 1.12 2.86 10.67 11.86 12.73 11.02 11.76 -32.39%
P/NAPS 1.86 1.35 0.41 0.36 0.38 0.39 0.27 37.89%

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