[HSL] QoQ Cumulative 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- 45.58%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 338,010 203,661 92,406 375,021 261,706 159,981 77,878 165.84%
PBT 69,464 42,183 18,201 75,569 51,750 31,079 13,973 190.99%
Tax -17,651 -10,657 -4,660 -19,246 -13,061 -7,856 -3,554 190.81%
NP 51,813 31,526 13,541 56,323 38,689 23,223 10,419 191.06%
-
NP to SH 51,810 31,524 13,541 56,324 38,690 23,223 10,419 191.05%
-
Tax Rate 25.41% 25.26% 25.60% 25.47% 25.24% 25.28% 25.43% -
Total Cost 286,197 172,135 78,865 318,698 223,017 136,758 67,459 161.83%
-
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 6,572 6,590 - 13,188 5,495 5,490 - -
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 15.68% 9.98% 4.44% 19.29% 13.89% 8.84% 4.13% -
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 61.72 37.08 16.79 68.25 47.62 29.14 14.20 166.09%
EPS 9.46 5.74 2.46 10.25 7.04 4.23 1.90 191.29%
DPS 1.20 1.20 0.00 2.40 1.00 1.00 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 58.01 34.95 15.86 64.36 44.91 27.46 13.37 165.78%
EPS 8.89 5.41 2.32 9.67 6.64 3.99 1.79 190.80%
DPS 1.13 1.13 0.00 2.26 0.94 0.94 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 2.74 3.67 8.82 1.52 2.20 2.61 3.38 -13.04%
P/EPS 17.86 23.69 60.16 10.15 14.91 17.97 25.26 -20.61%
EY 5.60 4.22 1.66 9.86 6.70 5.57 3.96 25.96%
DY 0.71 0.88 0.00 2.31 0.95 1.32 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 3.05 4.21 7.68 1.83 2.33 3.05 5.28 -30.61%
P/EPS 19.87 27.18 52.44 12.20 15.77 21.04 39.47 -36.69%
EY 5.03 3.68 1.91 8.20 6.34 4.75 2.53 58.04%
DY 0.64 0.77 0.00 1.92 0.90 1.12 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