[HSL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 64.35%
YoY- 33.91%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 272,505 123,626 488,276 338,010 203,661 92,406 375,021 -19.22%
PBT 51,482 23,539 98,419 69,464 42,183 18,201 75,569 -22.63%
Tax -12,920 -5,866 -24,980 -17,651 -10,657 -4,660 -19,246 -23.38%
NP 38,562 17,673 73,439 51,813 31,526 13,541 56,323 -22.37%
-
NP to SH 38,560 17,672 73,435 51,810 31,524 13,541 56,324 -22.37%
-
Tax Rate 25.10% 24.92% 25.38% 25.41% 25.26% 25.60% 25.47% -
Total Cost 233,943 105,953 414,837 286,197 172,135 78,865 318,698 -18.67%
-
Net Worth 372,267 360,364 340,760 330,521 315,789 304,947 291,950 17.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,638 - 24,770 6,572 6,590 - 13,188 -36.80%
Div Payout % 17.22% - 33.73% 12.68% 20.91% - 23.41% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 372,267 360,364 340,760 330,521 315,789 304,947 291,950 17.64%
NOSH 553,228 553,981 548,022 547,674 549,198 550,447 549,502 0.45%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.15% 14.30% 15.04% 15.33% 15.48% 14.65% 15.02% -
ROE 10.36% 4.90% 21.55% 15.68% 9.98% 4.44% 19.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 49.26 22.32 89.10 61.72 37.08 16.79 68.25 -19.58%
EPS 6.97 3.19 13.40 9.46 5.74 2.46 10.25 -22.72%
DPS 1.20 0.00 4.52 1.20 1.20 0.00 2.40 -37.08%
NAPS 0.6729 0.6505 0.6218 0.6035 0.575 0.554 0.5313 17.11%
Adjusted Per Share Value based on latest NOSH - 548,270
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.77 21.22 83.80 58.01 34.95 15.86 64.36 -19.21%
EPS 6.62 3.03 12.60 8.89 5.41 2.32 9.67 -22.37%
DPS 1.14 0.00 4.25 1.13 1.13 0.00 2.26 -36.71%
NAPS 0.6389 0.6185 0.5848 0.5672 0.542 0.5234 0.5011 17.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.67 1.74 1.69 1.69 1.36 1.48 1.04 -
P/RPS 3.39 7.80 1.90 2.74 3.67 8.82 1.52 70.95%
P/EPS 23.96 54.55 12.61 17.86 23.69 60.16 10.15 77.56%
EY 4.17 1.83 7.93 5.60 4.22 1.66 9.86 -43.74%
DY 0.72 0.00 2.67 0.71 0.88 0.00 2.31 -54.12%
P/NAPS 2.48 2.67 2.72 2.80 2.37 2.67 1.96 17.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 -
Price 1.45 1.67 1.75 1.88 1.56 1.29 1.25 -
P/RPS 2.94 7.48 1.96 3.05 4.21 7.68 1.83 37.29%
P/EPS 20.80 52.35 13.06 19.87 27.18 52.44 12.20 42.85%
EY 4.81 1.91 7.66 5.03 3.68 1.91 8.20 -29.99%
DY 0.83 0.00 2.58 0.64 0.77 0.00 1.92 -42.91%
P/NAPS 2.15 2.57 2.81 3.12 2.71 2.33 2.35 -5.77%

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