[HSL] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.92%
YoY- 11.17%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 113,315 87,368 63,346 65,021 77,400 70,775 94,579 3.05%
PBT 23,819 14,861 14,685 13,383 12,288 10,271 9,597 16.34%
Tax -6,185 -3,811 -3,923 -3,541 -3,435 -2,949 -2,619 15.38%
NP 17,634 11,050 10,762 9,842 8,853 7,322 6,978 16.69%
-
NP to SH 17,634 11,050 10,762 9,842 8,853 7,322 6,978 16.69%
-
Tax Rate 25.97% 25.64% 26.71% 26.46% 27.95% 28.71% 27.29% -
Total Cost 95,681 76,318 52,584 55,179 68,547 63,453 87,601 1.47%
-
Net Worth 291,867 243,597 217,161 194,655 176,503 159,811 146,202 12.20%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,690 3,315 8,885 7,882 6,818 8,096 6,569 2.65%
Div Payout % 43.61% 30.00% 82.56% 80.09% 77.02% 110.58% 94.14% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 291,867 243,597 217,161 194,655 176,503 159,811 146,202 12.20%
NOSH 549,345 552,500 111,062 112,608 113,645 115,671 72,991 39.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.56% 12.65% 16.99% 15.14% 11.44% 10.35% 7.38% -
ROE 6.04% 4.54% 4.96% 5.06% 5.02% 4.58% 4.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.63 15.81 57.04 57.74 68.11 61.19 129.58 -26.35%
EPS 3.21 2.00 9.69 8.74 7.79 6.33 9.56 -16.61%
DPS 1.40 0.60 8.00 7.00 6.00 7.00 9.00 -26.64%
NAPS 0.5313 0.4409 1.9553 1.7286 1.5531 1.3816 2.003 -19.82%
Adjusted Per Share Value based on latest NOSH - 112,608
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 19.45 14.99 10.87 11.16 13.28 12.15 16.23 3.05%
EPS 3.03 1.90 1.85 1.69 1.52 1.26 1.20 16.67%
DPS 1.32 0.57 1.52 1.35 1.17 1.39 1.13 2.62%
NAPS 0.5009 0.4181 0.3727 0.3341 0.3029 0.2743 0.2509 12.20%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.04 0.45 1.04 0.57 0.51 0.65 0.67 -
P/RPS 5.04 2.85 1.82 0.99 0.75 1.06 0.52 45.96%
P/EPS 32.40 22.50 10.73 6.52 6.55 10.27 7.01 29.03%
EY 3.09 4.44 9.32 15.33 15.27 9.74 14.27 -22.49%
DY 1.35 1.33 7.69 12.28 11.76 10.77 13.43 -31.78%
P/NAPS 1.96 1.02 0.53 0.33 0.33 0.47 0.33 34.53%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 26/02/07 27/02/06 25/02/05 20/02/04 -
Price 1.25 0.45 0.93 0.65 0.58 0.65 0.88 -
P/RPS 6.06 2.85 1.63 1.13 0.85 1.06 0.68 43.94%
P/EPS 38.94 22.50 9.60 7.44 7.45 10.27 9.21 27.13%
EY 2.57 4.44 10.42 13.45 13.43 9.74 10.86 -21.33%
DY 1.12 1.33 8.60 10.77 10.34 10.77 10.23 -30.81%
P/NAPS 2.35 1.02 0.48 0.38 0.37 0.47 0.44 32.17%

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