[HSL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.74%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 422,928 272,505 123,626 488,276 338,010 203,661 92,406 175.40%
PBT 81,642 51,482 23,539 98,419 69,464 42,183 18,201 171.73%
Tax -20,516 -12,920 -5,866 -24,980 -17,651 -10,657 -4,660 168.37%
NP 61,126 38,562 17,673 73,439 51,813 31,526 13,541 172.88%
-
NP to SH 61,123 38,560 17,672 73,435 51,810 31,524 13,541 172.87%
-
Tax Rate 25.13% 25.10% 24.92% 25.38% 25.41% 25.26% 25.60% -
Total Cost 361,802 233,943 105,953 414,837 286,197 172,135 78,865 175.83%
-
Net Worth 391,750 372,267 360,364 340,760 330,521 315,789 304,947 18.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,625 6,638 - 24,770 6,572 6,590 - -
Div Payout % 10.84% 17.22% - 33.73% 12.68% 20.91% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 391,750 372,267 360,364 340,760 330,521 315,789 304,947 18.15%
NOSH 552,149 553,228 553,981 548,022 547,674 549,198 550,447 0.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.45% 14.15% 14.30% 15.04% 15.33% 15.48% 14.65% -
ROE 15.60% 10.36% 4.90% 21.55% 15.68% 9.98% 4.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.60 49.26 22.32 89.10 61.72 37.08 16.79 174.82%
EPS 11.07 6.97 3.19 13.40 9.46 5.74 2.46 172.31%
DPS 1.20 1.20 0.00 4.52 1.20 1.20 0.00 -
NAPS 0.7095 0.6729 0.6505 0.6218 0.6035 0.575 0.554 17.91%
Adjusted Per Share Value based on latest NOSH - 544,710
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.58 46.77 21.22 83.80 58.01 34.95 15.86 175.38%
EPS 10.49 6.62 3.03 12.60 8.89 5.41 2.32 173.18%
DPS 1.14 1.14 0.00 4.25 1.13 1.13 0.00 -
NAPS 0.6723 0.6389 0.6185 0.5848 0.5672 0.542 0.5234 18.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 1.67 1.74 1.69 1.69 1.36 1.48 -
P/RPS 1.67 3.39 7.80 1.90 2.74 3.67 8.82 -66.99%
P/EPS 11.56 23.96 54.55 12.61 17.86 23.69 60.16 -66.66%
EY 8.65 4.17 1.83 7.93 5.60 4.22 1.66 200.26%
DY 0.94 0.72 0.00 2.67 0.71 0.88 0.00 -
P/NAPS 1.80 2.48 2.67 2.72 2.80 2.37 2.67 -23.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 25/08/11 25/05/11 28/02/11 25/11/10 25/08/10 25/05/10 -
Price 1.24 1.45 1.67 1.75 1.88 1.56 1.29 -
P/RPS 1.62 2.94 7.48 1.96 3.05 4.21 7.68 -64.53%
P/EPS 11.20 20.80 52.35 13.06 19.87 27.18 52.44 -64.23%
EY 8.93 4.81 1.91 7.66 5.03 3.68 1.91 179.34%
DY 0.97 0.83 0.00 2.58 0.64 0.77 0.00 -
P/NAPS 1.75 2.15 2.57 2.81 3.12 2.71 2.33 -17.35%

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