[HSL] YoY TTM 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- 4.59%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 418,701 326,991 267,808 253,151 284,891 278,864 304,311 5.45%
PBT 86,672 60,764 55,445 50,695 46,119 40,793 34,229 16.73%
Tax -22,046 -15,496 -14,661 -14,896 -13,070 -11,623 -9,750 14.55%
NP 64,626 45,268 40,784 35,799 33,049 29,170 24,479 17.55%
-
NP to SH 64,625 45,268 40,784 35,799 33,049 29,170 24,479 17.55%
-
Tax Rate 25.44% 25.50% 26.44% 29.38% 28.34% 28.49% 28.48% -
Total Cost 354,075 281,723 227,024 217,352 251,842 249,694 279,832 3.99%
-
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 14,290 8,810 17,725 24,690 14,725 16,103 13,102 1.45%
Div Payout % 22.11% 19.46% 43.46% 68.97% 44.56% 55.20% 53.52% -
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 15.43% 13.84% 15.23% 14.14% 11.60% 10.46% 8.04% -
ROE 20.44% 17.21% 17.84% 17.53% 17.93% 17.60% 16.07% -
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 76.14 59.50 48.47 227.20 252.22 243.82 261.78 -18.59%
EPS 11.75 8.24 7.38 32.13 29.26 25.50 21.06 -9.26%
DPS 2.60 1.60 3.21 22.00 13.00 14.00 11.27 -21.67%
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 71.86 56.12 45.96 43.45 48.89 47.86 52.23 5.45%
EPS 11.09 7.77 7.00 6.14 5.67 5.01 4.20 17.55%
DPS 2.45 1.51 3.04 4.24 2.53 2.76 2.25 1.42%
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 1.79 1.28 1.42 0.42 0.23 0.22 0.23 40.75%
P/EPS 11.57 9.23 9.35 2.96 2.02 2.08 2.80 26.66%
EY 8.64 10.84 10.70 33.82 49.59 48.12 35.69 -21.04%
DY 1.91 2.11 4.65 23.16 22.03 26.42 19.10 -31.85%
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 2.05 1.50 1.16 0.33 0.23 0.23 0.19 48.62%
P/EPS 13.28 10.80 7.59 2.33 2.02 2.16 2.42 32.79%
EY 7.53 9.26 13.18 42.84 49.59 46.37 41.29 -24.68%
DY 1.67 1.80 5.73 29.33 22.03 25.45 22.10 -34.96%
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