[HSL] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.37%
YoY- 20.91%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 87,368 63,346 65,021 77,400 70,775 94,579 59,586 6.58%
PBT 14,861 14,685 13,383 12,288 10,271 9,597 6,411 15.02%
Tax -3,811 -3,923 -3,541 -3,435 -2,949 -2,619 -1,820 13.09%
NP 11,050 10,762 9,842 8,853 7,322 6,978 4,591 15.74%
-
NP to SH 11,050 10,762 9,842 8,853 7,322 6,978 4,591 15.74%
-
Tax Rate 25.64% 26.71% 26.46% 27.95% 28.71% 27.29% 28.39% -
Total Cost 76,318 52,584 55,179 68,547 63,453 87,601 54,995 5.60%
-
Net Worth 243,597 217,161 194,655 176,503 159,811 146,202 135,863 10.21%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,315 8,885 7,882 6,818 8,096 6,569 - -
Div Payout % 30.00% 82.56% 80.09% 77.02% 110.58% 94.14% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 243,597 217,161 194,655 176,503 159,811 146,202 135,863 10.21%
NOSH 552,500 111,062 112,608 113,645 115,671 72,991 74,650 39.55%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.65% 16.99% 15.14% 11.44% 10.35% 7.38% 7.70% -
ROE 4.54% 4.96% 5.06% 5.02% 4.58% 4.77% 3.38% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.81 57.04 57.74 68.11 61.19 129.58 79.82 -23.63%
EPS 2.00 9.69 8.74 7.79 6.33 9.56 6.15 -17.05%
DPS 0.60 8.00 7.00 6.00 7.00 9.00 0.00 -
NAPS 0.4409 1.9553 1.7286 1.5531 1.3816 2.003 1.82 -21.02%
Adjusted Per Share Value based on latest NOSH - 113,645
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.99 10.87 11.16 13.28 12.15 16.23 10.23 6.56%
EPS 1.90 1.85 1.69 1.52 1.26 1.20 0.79 15.73%
DPS 0.57 1.52 1.35 1.17 1.39 1.13 0.00 -
NAPS 0.4181 0.3727 0.3341 0.3029 0.2743 0.2509 0.2332 10.20%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.45 1.04 0.57 0.51 0.65 0.67 0.37 -
P/RPS 2.85 1.82 0.99 0.75 1.06 0.52 0.46 35.48%
P/EPS 22.50 10.73 6.52 6.55 10.27 7.01 6.02 24.55%
EY 4.44 9.32 15.33 15.27 9.74 14.27 16.62 -19.73%
DY 1.33 7.69 12.28 11.76 10.77 13.43 0.00 -
P/NAPS 1.02 0.53 0.33 0.33 0.47 0.33 0.20 31.16%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 26/02/07 27/02/06 25/02/05 20/02/04 27/02/03 -
Price 0.45 0.93 0.65 0.58 0.65 0.88 0.35 -
P/RPS 2.85 1.63 1.13 0.85 1.06 0.68 0.44 36.49%
P/EPS 22.50 9.60 7.44 7.45 10.27 9.21 5.69 25.72%
EY 4.44 10.42 13.45 13.43 9.74 10.86 17.57 -20.47%
DY 1.33 8.60 10.77 10.34 10.77 10.23 0.00 -
P/NAPS 1.02 0.48 0.38 0.37 0.47 0.44 0.19 32.29%

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