[HSL] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.07%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 407,322 369,624 375,021 348,941 319,962 311,512 309,069 20.26%
PBT 84,366 72,804 75,569 69,000 62,158 55,892 56,458 30.80%
Tax -21,314 -18,640 -19,246 -17,414 -15,712 -14,216 -14,619 28.66%
NP 63,052 54,164 56,323 51,585 46,446 41,676 41,839 31.54%
-
NP to SH 63,048 54,164 56,324 51,586 46,446 41,676 41,839 31.53%
-
Tax Rate 25.26% 25.60% 25.47% 25.24% 25.28% 25.43% 25.89% -
Total Cost 344,270 315,460 318,698 297,356 273,516 269,836 267,230 18.45%
-
Net Worth 315,789 304,947 291,950 278,469 262,809 252,194 244,005 18.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,180 - 13,188 7,327 10,980 - 12,175 5.44%
Div Payout % 20.91% - 23.41% 14.20% 23.64% - 29.10% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 315,789 304,947 291,950 278,469 262,809 252,194 244,005 18.81%
NOSH 549,198 550,447 549,502 549,573 549,007 548,368 553,425 -0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.48% 14.65% 15.02% 14.78% 14.52% 13.38% 13.54% -
ROE 19.97% 17.76% 19.29% 18.53% 17.67% 16.53% 17.15% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.17 67.15 68.25 63.49 58.28 56.81 55.85 20.88%
EPS 11.48 9.84 10.25 9.39 8.46 7.60 7.56 32.21%
DPS 2.40 0.00 2.40 1.33 2.00 0.00 2.20 5.98%
NAPS 0.575 0.554 0.5313 0.5067 0.4787 0.4599 0.4409 19.42%
Adjusted Per Share Value based on latest NOSH - 550,427
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.91 63.44 64.36 59.89 54.91 53.46 53.04 20.27%
EPS 10.82 9.30 9.67 8.85 7.97 7.15 7.18 31.54%
DPS 2.26 0.00 2.26 1.26 1.88 0.00 2.09 5.36%
NAPS 0.542 0.5234 0.5011 0.4779 0.451 0.4328 0.4188 18.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.36 1.48 1.04 1.05 0.76 0.48 0.45 -
P/RPS 1.83 2.20 1.52 1.65 1.30 0.84 0.81 72.43%
P/EPS 11.85 15.04 10.15 11.19 8.98 6.32 5.95 58.49%
EY 8.44 6.65 9.86 8.94 11.13 15.83 16.80 -36.88%
DY 1.76 0.00 2.31 1.27 2.63 0.00 4.89 -49.49%
P/NAPS 2.37 2.67 1.96 2.07 1.59 1.04 1.02 75.69%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 19/05/09 26/02/09 -
Price 1.56 1.29 1.25 1.11 0.89 0.75 0.45 -
P/RPS 2.10 1.92 1.83 1.75 1.53 1.32 0.81 89.05%
P/EPS 13.59 13.11 12.20 11.83 10.52 9.87 5.95 73.69%
EY 7.36 7.63 8.20 8.46 9.51 10.13 16.80 -42.40%
DY 1.54 0.00 1.92 1.20 2.25 0.00 4.89 -53.80%
P/NAPS 2.71 2.33 2.35 2.19 1.86 1.63 1.02 92.17%

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