[HSL] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.8%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 322,029 253,445 256,469 288,898 282,104 297,762 214,239 7.02%
PBT 57,213 55,359 48,918 45,585 38,750 31,498 20,222 18.90%
Tax -14,748 -14,704 -14,689 -12,809 -11,041 -9,199 -5,927 16.39%
NP 42,465 40,655 34,229 32,776 27,709 22,299 14,295 19.87%
-
NP to SH 42,465 40,655 34,229 32,776 27,709 22,299 14,295 19.87%
-
Tax Rate 25.78% 26.56% 30.03% 28.10% 28.49% 29.21% 29.31% -
Total Cost 279,564 212,790 222,240 256,122 254,395 275,463 199,944 5.74%
-
Net Worth 252,194 225,570 200,289 182,400 165,330 151,805 139,657 10.34%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 12,155 17,798 23,683 14,824 14,630 10,986 - -
Div Payout % 28.63% 43.78% 69.19% 45.23% 52.80% 49.27% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 252,194 225,570 200,289 182,400 165,330 151,805 139,657 10.34%
NOSH 548,368 553,276 111,420 113,292 114,812 116,567 74,285 39.49%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.19% 16.04% 13.35% 11.35% 9.82% 7.49% 6.67% -
ROE 16.84% 18.02% 17.09% 17.97% 16.76% 14.69% 10.24% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 58.72 45.81 230.18 255.00 245.71 255.44 288.40 -23.28%
EPS 7.74 7.35 30.72 28.93 24.13 19.13 19.24 -14.06%
DPS 2.20 3.22 21.00 13.00 12.62 9.43 0.00 -
NAPS 0.4599 0.4077 1.7976 1.61 1.44 1.3023 1.88 -20.89%
Adjusted Per Share Value based on latest NOSH - 113,292
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 55.27 43.50 44.02 49.58 48.42 51.10 36.77 7.02%
EPS 7.29 6.98 5.87 5.63 4.76 3.83 2.45 19.90%
DPS 2.09 3.05 4.06 2.54 2.51 1.89 0.00 -
NAPS 0.4328 0.3871 0.3437 0.313 0.2837 0.2605 0.2397 10.33%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.48 0.78 0.65 0.63 0.58 0.67 0.39 -
P/RPS 0.82 1.70 0.28 0.25 0.24 0.26 0.14 34.22%
P/EPS 6.20 10.62 2.12 2.18 2.40 3.50 2.03 20.43%
EY 16.13 9.42 47.26 45.92 41.61 28.55 49.34 -16.98%
DY 4.58 4.12 32.31 20.63 21.76 14.07 0.00 -
P/NAPS 1.04 1.91 0.36 0.39 0.40 0.51 0.21 30.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 15/05/08 17/05/07 18/05/06 18/05/05 18/05/04 22/05/03 -
Price 0.75 0.83 0.79 0.62 0.56 0.56 0.41 -
P/RPS 1.28 1.81 0.34 0.24 0.23 0.22 0.14 44.55%
P/EPS 9.69 11.30 2.57 2.14 2.32 2.93 2.13 28.69%
EY 10.33 8.85 38.89 46.66 43.10 34.16 46.93 -22.27%
DY 2.93 3.88 26.58 20.97 22.54 16.83 0.00 -
P/NAPS 1.63 2.04 0.44 0.39 0.39 0.43 0.22 39.58%

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