[HSL] QoQ Cumulative 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- 66.6%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 203,661 92,406 375,021 261,706 159,981 77,878 309,069 -24.33%
PBT 42,183 18,201 75,569 51,750 31,079 13,973 56,458 -17.70%
Tax -10,657 -4,660 -19,246 -13,061 -7,856 -3,554 -14,619 -19.04%
NP 31,526 13,541 56,323 38,689 23,223 10,419 41,839 -17.23%
-
NP to SH 31,524 13,541 56,324 38,690 23,223 10,419 41,839 -17.24%
-
Tax Rate 25.26% 25.60% 25.47% 25.24% 25.28% 25.43% 25.89% -
Total Cost 172,135 78,865 318,698 223,017 136,758 67,459 267,230 -25.47%
-
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 6,590 - 13,188 5,495 5,490 - 12,175 -33.65%
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 9.98% 4.44% 19.29% 13.89% 8.84% 4.13% 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 37.08 16.79 68.25 47.62 29.14 14.20 55.85 -23.95%
EPS 5.74 2.46 10.25 7.04 4.23 1.90 7.56 -16.81%
DPS 1.20 0.00 2.40 1.00 1.00 0.00 2.20 -33.31%
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 34.95 15.86 64.36 44.91 27.46 13.37 53.04 -24.33%
EPS 5.41 2.32 9.67 6.64 3.99 1.79 7.18 -17.23%
DPS 1.13 0.00 2.26 0.94 0.94 0.00 2.09 -33.70%
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 3.67 8.82 1.52 2.20 2.61 3.38 0.81 174.57%
P/EPS 23.69 60.16 10.15 14.91 17.97 25.26 5.95 151.84%
EY 4.22 1.66 9.86 6.70 5.57 3.96 16.80 -60.28%
DY 0.88 0.00 2.31 0.95 1.32 0.00 4.89 -68.22%
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 4.21 7.68 1.83 2.33 3.05 5.28 0.81 200.96%
P/EPS 27.18 52.44 12.20 15.77 21.04 39.47 5.95 176.07%
EY 3.68 1.91 8.20 6.34 4.75 2.53 16.80 -63.76%
DY 0.77 0.00 1.92 0.90 1.12 0.00 4.89 -70.93%
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