[HSL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -77.23%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 260,555 195,534 129,823 63,727 290,347 212,947 135,279 54.61%
PBT 48,173 34,790 21,980 10,287 44,788 32,500 20,649 75.63%
Tax -14,692 -11,151 -6,348 -2,957 -12,591 -9,156 -5,869 84.05%
NP 33,481 23,639 15,632 7,330 32,197 23,344 14,780 72.22%
-
NP to SH 33,481 23,639 15,632 7,330 32,197 23,344 14,780 72.22%
-
Tax Rate 30.50% 32.05% 28.88% 28.75% 28.11% 28.17% 28.42% -
Total Cost 227,074 171,895 114,191 56,397 258,150 189,603 120,499 52.38%
-
Net Worth 195,326 192,264 184,430 182,400 177,512 173,731 165,737 11.53%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 15,819 15,819 7,912 - 14,858 8,002 8,007 57.25%
Div Payout % 47.25% 66.92% 50.61% - 46.15% 34.28% 54.18% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 195,326 192,264 184,430 182,400 177,512 173,731 165,737 11.53%
NOSH 112,996 112,997 113,029 113,292 114,295 114,319 114,396 -0.81%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.85% 12.09% 12.04% 11.50% 11.09% 10.96% 10.93% -
ROE 17.14% 12.30% 8.48% 4.02% 18.14% 13.44% 8.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 230.59 173.04 114.86 56.25 254.03 186.27 118.25 55.89%
EPS 29.63 20.92 13.83 6.47 28.17 20.42 12.92 73.64%
DPS 14.00 14.00 7.00 0.00 13.00 7.00 7.00 58.53%
NAPS 1.7286 1.7015 1.6317 1.61 1.5531 1.5197 1.4488 12.45%
Adjusted Per Share Value based on latest NOSH - 113,292
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 44.72 33.56 22.28 10.94 49.83 36.55 23.22 54.61%
EPS 5.75 4.06 2.68 1.26 5.53 4.01 2.54 72.15%
DPS 2.71 2.71 1.36 0.00 2.55 1.37 1.37 57.38%
NAPS 0.3352 0.33 0.3165 0.313 0.3046 0.2982 0.2844 11.54%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.57 0.59 0.63 0.51 0.53 0.53 -
P/RPS 0.25 0.33 0.51 1.12 0.20 0.28 0.45 -32.34%
P/EPS 1.92 2.72 4.27 9.74 1.81 2.60 4.10 -39.61%
EY 51.98 36.70 23.44 10.27 55.24 38.53 24.38 65.42%
DY 24.56 24.56 11.86 0.00 25.49 13.21 13.21 51.02%
P/NAPS 0.33 0.33 0.36 0.39 0.33 0.35 0.37 -7.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 16/11/06 17/08/06 18/05/06 27/02/06 21/11/05 22/08/05 -
Price 0.65 0.56 0.59 0.62 0.58 0.51 0.55 -
P/RPS 0.28 0.32 0.51 1.10 0.23 0.27 0.47 -29.13%
P/EPS 2.19 2.68 4.27 9.58 2.06 2.50 4.26 -35.74%
EY 45.58 37.36 23.44 10.44 48.57 40.04 23.49 55.38%
DY 21.54 25.00 11.86 0.00 22.41 13.73 12.73 41.86%
P/NAPS 0.38 0.33 0.36 0.39 0.37 0.34 0.38 0.00%

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