[HSL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.18%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 450,680 407,322 369,624 375,021 348,941 319,962 311,512 27.88%
PBT 92,618 84,366 72,804 75,569 69,000 62,158 55,892 39.99%
Tax -23,534 -21,314 -18,640 -19,246 -17,414 -15,712 -14,216 39.89%
NP 69,084 63,052 54,164 56,323 51,585 46,446 41,676 40.02%
-
NP to SH 69,080 63,048 54,164 56,324 51,586 46,446 41,676 40.01%
-
Tax Rate 25.41% 25.26% 25.60% 25.47% 25.24% 25.28% 25.43% -
Total Cost 381,596 344,270 315,460 318,698 297,356 273,516 269,836 25.96%
-
Net Worth 330,521 315,789 304,947 291,950 278,469 262,809 252,194 19.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,762 13,180 - 13,188 7,327 10,980 - -
Div Payout % 12.68% 20.91% - 23.41% 14.20% 23.64% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 330,521 315,789 304,947 291,950 278,469 262,809 252,194 19.73%
NOSH 547,674 549,198 550,447 549,502 549,573 549,007 548,368 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 15.33% 15.48% 14.65% 15.02% 14.78% 14.52% 13.38% -
ROE 20.90% 19.97% 17.76% 19.29% 18.53% 17.67% 16.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.29 74.17 67.15 68.25 63.49 58.28 56.81 27.99%
EPS 12.61 11.48 9.84 10.25 9.39 8.46 7.60 40.10%
DPS 1.60 2.40 0.00 2.40 1.33 2.00 0.00 -
NAPS 0.6035 0.575 0.554 0.5313 0.5067 0.4787 0.4599 19.84%
Adjusted Per Share Value based on latest NOSH - 549,345
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.35 69.91 63.44 64.36 59.89 54.91 53.46 27.89%
EPS 11.86 10.82 9.30 9.67 8.85 7.97 7.15 40.08%
DPS 1.50 2.26 0.00 2.26 1.26 1.88 0.00 -
NAPS 0.5672 0.542 0.5234 0.5011 0.4779 0.451 0.4328 19.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.69 1.36 1.48 1.04 1.05 0.76 0.48 -
P/RPS 2.05 1.83 2.20 1.52 1.65 1.30 0.84 81.16%
P/EPS 13.40 11.85 15.04 10.15 11.19 8.98 6.32 64.96%
EY 7.46 8.44 6.65 9.86 8.94 11.13 15.83 -39.41%
DY 0.95 1.76 0.00 2.31 1.27 2.63 0.00 -
P/NAPS 2.80 2.37 2.67 1.96 2.07 1.59 1.04 93.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 19/05/09 -
Price 1.88 1.56 1.29 1.25 1.11 0.89 0.75 -
P/RPS 2.28 2.10 1.92 1.83 1.75 1.53 1.32 43.91%
P/EPS 14.90 13.59 13.11 12.20 11.83 10.52 9.87 31.56%
EY 6.71 7.36 7.63 8.20 8.46 9.51 10.13 -23.99%
DY 0.85 1.54 0.00 1.92 1.20 2.25 0.00 -
P/NAPS 3.12 2.71 2.33 2.35 2.19 1.86 1.63 54.10%

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