[HSL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.98%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 142,059 64,918 248,168 184,822 122,419 59,641 260,555 -33.28%
PBT 26,774 13,218 53,173 38,488 24,502 11,032 48,173 -32.42%
Tax -6,980 -3,425 -14,233 -10,310 -6,552 -2,954 -14,692 -39.14%
NP 19,794 9,793 38,940 28,178 17,950 8,078 33,481 -29.58%
-
NP to SH 19,794 9,793 38,940 28,178 17,950 8,078 33,481 -29.58%
-
Tax Rate 26.07% 25.91% 26.77% 26.79% 26.74% 26.78% 30.50% -
Total Cost 122,265 55,125 209,228 156,644 104,469 51,563 227,074 -33.84%
-
Net Worth 229,377 225,570 217,727 213,484 204,168 200,289 195,326 11.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,871 - 17,816 8,910 8,913 - 15,819 -32.02%
Div Payout % 44.82% - 45.75% 31.62% 49.66% - 47.25% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 229,377 225,570 217,727 213,484 204,168 200,289 195,326 11.31%
NOSH 554,453 553,276 111,352 111,375 111,421 111,420 112,996 189.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.93% 15.09% 15.69% 15.25% 14.66% 13.54% 12.85% -
ROE 8.63% 4.34% 17.88% 13.20% 8.79% 4.03% 17.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 25.62 11.73 222.87 165.94 109.87 53.53 230.59 -76.91%
EPS 3.57 1.77 34.97 25.30 16.11 7.25 29.63 -75.63%
DPS 1.60 0.00 16.00 8.00 8.00 0.00 14.00 -76.48%
NAPS 0.4137 0.4077 1.9553 1.9168 1.8324 1.7976 1.7286 -61.48%
Adjusted Per Share Value based on latest NOSH - 111,294
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 24.38 11.14 42.59 31.72 21.01 10.24 44.72 -33.28%
EPS 3.40 1.68 6.68 4.84 3.08 1.39 5.75 -29.57%
DPS 1.52 0.00 3.06 1.53 1.53 0.00 2.71 -32.01%
NAPS 0.3937 0.3871 0.3737 0.3664 0.3504 0.3437 0.3352 11.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.69 0.78 1.04 0.97 0.95 0.65 0.57 -
P/RPS 2.69 6.65 0.47 0.58 0.86 1.21 0.25 388.09%
P/EPS 19.33 44.07 2.97 3.83 5.90 8.97 1.92 366.90%
EY 5.17 2.27 33.63 26.08 16.96 11.15 51.98 -78.56%
DY 2.32 0.00 15.38 8.25 8.42 0.00 24.56 -79.28%
P/NAPS 1.67 1.91 0.53 0.51 0.52 0.36 0.33 195.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 15/05/08 28/02/08 15/11/07 16/08/07 17/05/07 26/02/07 -
Price 0.56 0.83 0.93 1.08 0.75 0.79 0.65 -
P/RPS 2.19 7.07 0.42 0.65 0.68 1.48 0.28 294.51%
P/EPS 15.69 46.89 2.66 4.27 4.66 10.90 2.19 272.08%
EY 6.38 2.13 37.60 23.43 21.48 9.18 45.58 -73.07%
DY 2.86 0.00 17.20 7.41 10.67 0.00 21.54 -74.00%
P/NAPS 1.35 2.04 0.48 0.56 0.41 0.44 0.38 133.00%

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