[HSL] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 22.21%
YoY- 18.91%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 111,255 82,103 77,141 62,778 66,096 70,103 73,343 7.18%
PBT 23,982 17,107 13,556 13,470 11,693 11,159 9,116 17.48%
Tax -5,997 -4,303 -3,555 -3,598 -3,391 -3,130 -2,548 15.32%
NP 17,985 12,804 10,001 9,872 8,302 8,029 6,568 18.27%
-
NP to SH 17,983 12,804 10,001 9,872 8,302 8,029 6,568 18.26%
-
Tax Rate 25.01% 25.15% 26.22% 26.71% 29.00% 28.05% 27.95% -
Total Cost 93,270 69,299 67,140 52,906 57,794 62,074 66,775 5.72%
-
Net Worth 316,214 263,059 228,586 204,169 184,304 165,703 152,284 12.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,599 5,495 8,840 8,913 7,906 8,006 6,533 0.16%
Div Payout % 36.70% 42.92% 88.40% 90.29% 95.24% 99.72% 99.47% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 316,214 263,059 228,586 204,169 184,304 165,703 152,284 12.94%
NOSH 549,938 549,527 552,541 111,422 112,952 114,373 116,247 29.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.17% 15.60% 12.96% 15.73% 12.56% 11.45% 8.96% -
ROE 5.69% 4.87% 4.38% 4.84% 4.50% 4.85% 4.31% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.23 14.94 13.96 56.34 58.52 61.29 63.09 -17.26%
EPS 3.27 2.33 1.81 8.86 7.35 7.02 5.65 -8.70%
DPS 1.20 1.00 1.60 8.00 7.00 7.00 5.62 -22.68%
NAPS 0.575 0.4787 0.4137 1.8324 1.6317 1.4488 1.31 -12.81%
Adjusted Per Share Value based on latest NOSH - 111,422
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.09 14.09 13.24 10.77 11.34 12.03 12.59 7.18%
EPS 3.09 2.20 1.72 1.69 1.42 1.38 1.13 18.24%
DPS 1.13 0.94 1.52 1.53 1.36 1.37 1.12 0.14%
NAPS 0.5427 0.4515 0.3923 0.3504 0.3163 0.2844 0.2614 12.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.36 0.76 0.69 0.95 0.59 0.53 0.59 -
P/RPS 6.72 5.09 4.94 1.69 1.01 0.86 0.94 38.77%
P/EPS 41.59 32.62 38.12 10.72 8.03 7.55 10.44 25.89%
EY 2.40 3.07 2.62 9.33 12.46 13.25 9.58 -20.59%
DY 0.88 1.32 2.32 8.42 11.86 13.21 9.53 -32.75%
P/NAPS 2.37 1.59 1.67 0.52 0.36 0.37 0.45 31.88%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 21/08/08 16/08/07 17/08/06 22/08/05 24/08/04 -
Price 1.56 0.89 0.56 0.75 0.59 0.55 0.51 -
P/RPS 7.71 5.96 4.01 1.33 1.01 0.90 0.81 45.55%
P/EPS 47.71 38.20 30.94 8.47 8.03 7.83 9.03 31.95%
EY 2.10 2.62 3.23 11.81 12.46 12.76 11.08 -24.20%
DY 0.77 1.12 2.86 10.67 11.86 12.73 11.02 -35.80%
P/NAPS 2.71 1.86 1.35 0.41 0.36 0.38 0.39 38.11%

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