[HSL] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.66%
YoY- 21.17%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 79,642 62,403 65,711 77,668 72,810 67,504 51,283 7.60%
PBT 14,823 13,986 12,810 11,851 9,873 7,325 4,137 23.67%
Tax -3,828 -3,758 -4,803 -3,287 -2,805 -2,267 -1,209 21.15%
NP 10,995 10,228 8,007 8,564 7,068 5,058 2,928 24.64%
-
NP to SH 10,995 10,228 8,007 8,564 7,068 5,058 2,928 24.64%
-
Tax Rate 25.82% 26.87% 37.49% 27.74% 28.41% 30.95% 29.22% -
Total Cost 68,647 52,175 57,704 69,104 65,742 62,446 48,355 6.00%
-
Net Worth 239,182 213,330 191,886 173,067 158,404 142,736 131,461 10.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 7,894 - - - - -
Div Payout % - - 98.59% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 239,182 213,330 191,886 173,067 158,404 142,736 131,461 10.47%
NOSH 552,512 111,294 112,774 113,882 115,868 73,198 74,693 39.54%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.81% 16.39% 12.19% 11.03% 9.71% 7.49% 5.71% -
ROE 4.60% 4.79% 4.17% 4.95% 4.46% 3.54% 2.23% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.41 56.07 58.27 68.20 62.84 92.22 68.66 -22.89%
EPS 1.99 9.19 7.10 7.52 6.10 6.91 3.92 -10.67%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.4329 1.9168 1.7015 1.5197 1.3671 1.95 1.76 -20.82%
Adjusted Per Share Value based on latest NOSH - 113,882
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.67 10.71 11.28 13.33 12.50 11.59 8.80 7.60%
EPS 1.89 1.76 1.37 1.47 1.21 0.87 0.50 24.78%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.00 -
NAPS 0.4105 0.3661 0.3293 0.297 0.2719 0.245 0.2256 10.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 0.97 0.57 0.53 0.58 0.55 0.39 -
P/RPS 3.61 1.73 0.98 0.78 0.92 0.60 0.57 35.98%
P/EPS 26.13 10.55 8.03 7.05 9.51 7.96 9.95 17.44%
EY 3.83 9.47 12.46 14.19 10.52 12.56 10.05 -14.83%
DY 0.00 0.00 12.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.51 0.33 0.35 0.42 0.28 0.22 32.64%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 -
Price 0.47 1.08 0.56 0.51 0.60 0.78 0.39 -
P/RPS 3.26 1.93 0.96 0.75 0.95 0.85 0.57 33.69%
P/EPS 23.62 11.75 7.89 6.78 9.84 11.29 9.95 15.48%
EY 4.23 8.51 12.68 14.75 10.17 8.86 10.05 -13.41%
DY 0.00 0.00 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.56 0.33 0.34 0.44 0.40 0.22 30.53%

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