[HSL] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.5%
YoY- 4.45%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 597,087 519,495 389,549 322,029 253,445 256,469 288,898 12.84%
PBT 119,271 103,757 79,797 57,213 55,359 48,918 45,585 17.36%
Tax -30,076 -26,186 -20,352 -14,748 -14,704 -14,689 -12,809 15.27%
NP 89,195 77,571 59,445 42,465 40,655 34,229 32,776 18.14%
-
NP to SH 89,191 77,566 59,446 42,465 40,655 34,229 32,776 18.13%
-
Tax Rate 25.22% 25.24% 25.50% 25.78% 26.56% 30.03% 28.10% -
Total Cost 507,892 441,924 330,104 279,564 212,790 222,240 256,122 12.07%
-
Net Worth 427,838 360,364 304,947 252,194 225,570 200,289 182,400 15.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 19,811 24,683 13,186 12,155 17,798 23,683 14,824 4.94%
Div Payout % 22.21% 31.82% 22.18% 28.63% 43.78% 69.19% 45.23% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 427,838 360,364 304,947 252,194 225,570 200,289 182,400 15.25%
NOSH 547,458 553,981 550,447 548,368 553,276 111,420 113,292 29.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.94% 14.93% 15.26% 13.19% 16.04% 13.35% 11.35% -
ROE 20.85% 21.52% 19.49% 16.84% 18.02% 17.09% 17.97% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.07 93.77 70.77 58.72 45.81 230.18 255.00 -13.18%
EPS 16.29 14.00 10.80 7.74 7.35 30.72 28.93 -9.12%
DPS 3.60 4.52 2.40 2.20 3.22 21.00 13.00 -19.24%
NAPS 0.7815 0.6505 0.554 0.4599 0.4077 1.7976 1.61 -11.33%
Adjusted Per Share Value based on latest NOSH - 548,368
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 102.47 89.16 66.86 55.27 43.50 44.02 49.58 12.84%
EPS 15.31 13.31 10.20 7.29 6.98 5.87 5.63 18.12%
DPS 3.40 4.24 2.26 2.09 3.05 4.06 2.54 4.97%
NAPS 0.7343 0.6185 0.5234 0.4328 0.3871 0.3437 0.313 15.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.57 1.74 1.48 0.48 0.78 0.65 0.63 -
P/RPS 1.44 1.86 2.09 0.82 1.70 0.28 0.25 33.85%
P/EPS 9.64 12.43 13.70 6.20 10.62 2.12 2.18 28.08%
EY 10.38 8.05 7.30 16.13 9.42 47.26 45.92 -21.93%
DY 2.29 2.60 1.62 4.58 4.12 32.31 20.63 -30.65%
P/NAPS 2.01 2.67 2.67 1.04 1.91 0.36 0.39 31.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 -
Price 1.47 1.67 1.29 0.75 0.83 0.79 0.62 -
P/RPS 1.35 1.78 1.82 1.28 1.81 0.34 0.24 33.32%
P/EPS 9.02 11.93 11.94 9.69 11.30 2.57 2.14 27.06%
EY 11.08 8.38 8.37 10.33 8.85 38.89 46.66 -21.29%
DY 2.45 2.71 1.86 2.93 3.88 26.58 20.97 -30.05%
P/NAPS 1.88 2.57 2.33 1.63 2.04 0.44 0.39 29.94%

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