[HSL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.83%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 488,276 450,680 407,322 369,624 375,021 348,941 319,962 32.44%
PBT 98,419 92,618 84,366 72,804 75,569 69,000 62,158 35.73%
Tax -24,980 -23,534 -21,314 -18,640 -19,246 -17,414 -15,712 36.10%
NP 73,439 69,084 63,052 54,164 56,323 51,585 46,446 35.60%
-
NP to SH 73,435 69,080 63,048 54,164 56,324 51,586 46,446 35.60%
-
Tax Rate 25.38% 25.41% 25.26% 25.60% 25.47% 25.24% 25.28% -
Total Cost 414,837 381,596 344,270 315,460 318,698 297,356 273,516 31.90%
-
Net Worth 340,760 330,521 315,789 304,947 291,950 278,469 262,809 18.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 24,770 8,762 13,180 - 13,188 7,327 10,980 71.75%
Div Payout % 33.73% 12.68% 20.91% - 23.41% 14.20% 23.64% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 340,760 330,521 315,789 304,947 291,950 278,469 262,809 18.85%
NOSH 548,022 547,674 549,198 550,447 549,502 549,573 549,007 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.04% 15.33% 15.48% 14.65% 15.02% 14.78% 14.52% -
ROE 21.55% 20.90% 19.97% 17.76% 19.29% 18.53% 17.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.10 82.29 74.17 67.15 68.25 63.49 58.28 32.60%
EPS 13.40 12.61 11.48 9.84 10.25 9.39 8.46 35.76%
DPS 4.52 1.60 2.40 0.00 2.40 1.33 2.00 71.95%
NAPS 0.6218 0.6035 0.575 0.554 0.5313 0.5067 0.4787 18.99%
Adjusted Per Share Value based on latest NOSH - 550,447
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.80 77.35 69.91 63.44 64.36 59.89 54.91 32.45%
EPS 12.60 11.86 10.82 9.30 9.67 8.85 7.97 35.59%
DPS 4.25 1.50 2.26 0.00 2.26 1.26 1.88 71.99%
NAPS 0.5848 0.5672 0.542 0.5234 0.5011 0.4779 0.451 18.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.69 1.69 1.36 1.48 1.04 1.05 0.76 -
P/RPS 1.90 2.05 1.83 2.20 1.52 1.65 1.30 28.69%
P/EPS 12.61 13.40 11.85 15.04 10.15 11.19 8.98 25.32%
EY 7.93 7.46 8.44 6.65 9.86 8.94 11.13 -20.17%
DY 2.67 0.95 1.76 0.00 2.31 1.27 2.63 1.00%
P/NAPS 2.72 2.80 2.37 2.67 1.96 2.07 1.59 42.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 -
Price 1.75 1.88 1.56 1.29 1.25 1.11 0.89 -
P/RPS 1.96 2.28 2.10 1.92 1.83 1.75 1.53 17.90%
P/EPS 13.06 14.90 13.59 13.11 12.20 11.83 10.52 15.46%
EY 7.66 6.71 7.36 7.63 8.20 8.46 9.51 -13.39%
DY 2.58 0.85 1.54 0.00 1.92 1.20 2.25 9.52%
P/NAPS 2.81 3.12 2.71 2.33 2.35 2.19 1.86 31.56%

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