[HSL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.92%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 348,941 319,962 311,512 309,069 295,601 284,118 259,672 21.75%
PBT 69,000 62,158 55,892 56,458 55,462 53,548 52,872 19.40%
Tax -17,414 -15,712 -14,216 -14,619 -14,410 -13,960 -13,700 17.32%
NP 51,585 46,446 41,676 41,839 41,052 39,588 39,172 20.12%
-
NP to SH 51,586 46,446 41,676 41,839 41,052 39,588 39,172 20.12%
-
Tax Rate 25.24% 25.28% 25.43% 25.89% 25.98% 26.07% 25.91% -
Total Cost 297,356 273,516 269,836 267,230 254,549 244,530 220,500 22.03%
-
Net Worth 278,469 262,809 252,194 244,005 239,722 229,377 225,570 15.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,327 10,980 - 12,175 11,813 17,742 - -
Div Payout % 14.20% 23.64% - 29.10% 28.78% 44.82% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 278,469 262,809 252,194 244,005 239,722 229,377 225,570 15.06%
NOSH 549,573 549,007 548,368 553,425 553,758 554,453 553,276 -0.44%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.78% 14.52% 13.38% 13.54% 13.89% 13.93% 15.09% -
ROE 18.53% 17.67% 16.53% 17.15% 17.12% 17.26% 17.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.49 58.28 56.81 55.85 53.38 51.24 46.93 22.29%
EPS 9.39 8.46 7.60 7.56 7.41 7.14 7.08 20.69%
DPS 1.33 2.00 0.00 2.20 2.13 3.20 0.00 -
NAPS 0.5067 0.4787 0.4599 0.4409 0.4329 0.4137 0.4077 15.58%
Adjusted Per Share Value based on latest NOSH - 552,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.89 54.91 53.46 53.04 50.73 48.76 44.57 21.74%
EPS 8.85 7.97 7.15 7.18 7.05 6.79 6.72 20.12%
DPS 1.26 1.88 0.00 2.09 2.03 3.05 0.00 -
NAPS 0.4779 0.451 0.4328 0.4188 0.4114 0.3937 0.3871 15.06%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.05 0.76 0.48 0.45 0.52 0.69 0.78 -
P/RPS 1.65 1.30 0.84 0.81 0.97 1.35 1.66 -0.40%
P/EPS 11.19 8.98 6.32 5.95 7.01 9.66 11.02 1.02%
EY 8.94 11.13 15.83 16.80 14.26 10.35 9.08 -1.02%
DY 1.27 2.63 0.00 4.89 4.10 4.64 0.00 -
P/NAPS 2.07 1.59 1.04 1.02 1.20 1.67 1.91 5.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 15/05/08 -
Price 1.11 0.89 0.75 0.45 0.47 0.56 0.83 -
P/RPS 1.75 1.53 1.32 0.81 0.88 1.09 1.77 -0.75%
P/EPS 11.83 10.52 9.87 5.95 6.34 7.84 11.72 0.62%
EY 8.46 9.51 10.13 16.80 15.77 12.75 8.53 -0.54%
DY 1.20 2.25 0.00 4.89 4.54 5.71 0.00 -
P/NAPS 2.19 1.86 1.63 1.02 1.09 1.35 2.04 4.83%

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