[HSL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.69%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 349,074 285,047 249,843 272,934 283,722 309,617 252,533 5.53%
PBT 66,611 56,282 51,871 47,078 42,771 36,777 26,173 16.82%
Tax -16,872 -14,731 -13,851 -14,586 -12,105 -10,288 -7,872 13.53%
NP 49,739 41,551 38,020 32,492 30,666 26,489 18,301 18.11%
-
NP to SH 49,740 41,551 38,020 32,492 30,666 26,489 18,301 18.11%
-
Tax Rate 25.33% 26.17% 26.70% 30.98% 28.30% 27.97% 30.08% -
Total Cost 299,335 243,496 211,823 240,442 253,056 283,128 234,232 4.16%
-
Net Worth 278,901 239,182 213,330 191,886 173,067 158,404 142,736 11.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,810 17,725 16,796 22,619 16,103 13,102 4,417 12.18%
Div Payout % 17.71% 42.66% 44.18% 69.62% 52.51% 49.46% 24.14% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 278,901 239,182 213,330 191,886 173,067 158,404 142,736 11.80%
NOSH 550,427 552,512 111,294 112,774 113,882 115,868 73,198 39.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.25% 14.58% 15.22% 11.90% 10.81% 8.56% 7.25% -
ROE 17.83% 17.37% 17.82% 16.93% 17.72% 16.72% 12.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 63.42 51.59 224.49 242.02 249.13 267.21 345.00 -24.57%
EPS 9.04 7.52 34.16 28.81 26.93 22.86 25.00 -15.58%
DPS 1.60 3.21 15.00 20.00 14.00 11.31 6.00 -19.75%
NAPS 0.5067 0.4329 1.9168 1.7015 1.5197 1.3671 1.95 -20.10%
Adjusted Per Share Value based on latest NOSH - 112,774
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.91 48.92 42.88 46.84 48.69 53.14 43.34 5.53%
EPS 8.54 7.13 6.53 5.58 5.26 4.55 3.14 18.12%
DPS 1.51 3.04 2.88 3.88 2.76 2.25 0.76 12.11%
NAPS 0.4787 0.4105 0.3661 0.3293 0.297 0.2719 0.245 11.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.05 0.52 0.97 0.57 0.53 0.58 0.55 -
P/RPS 1.66 1.01 0.43 0.24 0.21 0.22 0.16 47.63%
P/EPS 11.62 6.91 2.84 1.98 1.97 2.54 2.20 31.93%
EY 8.61 14.46 35.22 50.55 50.81 39.42 45.46 -24.19%
DY 1.52 6.17 15.46 35.09 26.42 19.50 10.91 -27.97%
P/NAPS 2.07 1.20 0.51 0.33 0.35 0.42 0.28 39.53%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 -
Price 1.11 0.47 1.08 0.56 0.51 0.60 0.78 -
P/RPS 1.75 0.91 0.48 0.23 0.20 0.22 0.23 40.20%
P/EPS 12.28 6.25 3.16 1.94 1.89 2.62 3.12 25.62%
EY 8.14 16.00 31.63 51.45 52.80 38.10 32.05 -20.40%
DY 1.44 6.83 13.89 35.71 27.45 18.85 7.69 -24.34%
P/NAPS 2.19 1.09 0.56 0.33 0.34 0.44 0.40 32.72%

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