[HSL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.94%
YoY- 30.51%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 581,515 422,928 272,505 123,626 488,276 338,010 203,661 100.88%
PBT 116,598 81,642 51,482 23,539 98,419 69,464 42,183 96.59%
Tax -29,330 -20,516 -12,920 -5,866 -24,980 -17,651 -10,657 96.02%
NP 87,268 61,126 38,562 17,673 73,439 51,813 31,526 96.78%
-
NP to SH 87,265 61,123 38,560 17,672 73,435 51,810 31,524 96.78%
-
Tax Rate 25.15% 25.13% 25.10% 24.92% 25.38% 25.41% 25.26% -
Total Cost 494,247 361,802 233,943 105,953 414,837 286,197 172,135 101.62%
-
Net Worth 412,259 391,750 372,267 360,364 340,760 330,521 315,789 19.39%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 19,870 6,625 6,638 - 24,770 6,572 6,590 108.29%
Div Payout % 22.77% 10.84% 17.22% - 33.73% 12.68% 20.91% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 412,259 391,750 372,267 360,364 340,760 330,521 315,789 19.39%
NOSH 551,960 552,149 553,228 553,981 548,022 547,674 549,198 0.33%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.01% 14.45% 14.15% 14.30% 15.04% 15.33% 15.48% -
ROE 21.17% 15.60% 10.36% 4.90% 21.55% 15.68% 9.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 105.35 76.60 49.26 22.32 89.10 61.72 37.08 100.21%
EPS 15.81 11.07 6.97 3.19 13.40 9.46 5.74 96.13%
DPS 3.60 1.20 1.20 0.00 4.52 1.20 1.20 107.59%
NAPS 0.7469 0.7095 0.6729 0.6505 0.6218 0.6035 0.575 18.99%
Adjusted Per Share Value based on latest NOSH - 553,981
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.80 72.58 46.77 21.22 83.80 58.01 34.95 100.89%
EPS 14.98 10.49 6.62 3.03 12.60 8.89 5.41 96.82%
DPS 3.41 1.14 1.14 0.00 4.25 1.13 1.13 108.40%
NAPS 0.7075 0.6723 0.6389 0.6185 0.5848 0.5672 0.542 19.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.29 1.28 1.67 1.74 1.69 1.69 1.36 -
P/RPS 1.22 1.67 3.39 7.80 1.90 2.74 3.67 -51.91%
P/EPS 8.16 11.56 23.96 54.55 12.61 17.86 23.69 -50.76%
EY 12.26 8.65 4.17 1.83 7.93 5.60 4.22 103.20%
DY 2.79 0.94 0.72 0.00 2.67 0.71 0.88 115.36%
P/NAPS 1.73 1.80 2.48 2.67 2.72 2.80 2.37 -18.88%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 25/08/11 25/05/11 28/02/11 25/11/10 25/08/10 -
Price 1.62 1.24 1.45 1.67 1.75 1.88 1.56 -
P/RPS 1.54 1.62 2.94 7.48 1.96 3.05 4.21 -48.75%
P/EPS 10.25 11.20 20.80 52.35 13.06 19.87 27.18 -47.70%
EY 9.76 8.93 4.81 1.91 7.66 5.03 3.68 91.26%
DY 2.22 0.97 0.83 0.00 2.58 0.64 0.77 102.17%
P/NAPS 2.17 1.75 2.15 2.57 2.81 3.12 2.71 -13.73%

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