[HSL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.8%
YoY- 40.67%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 111,255 92,406 113,315 101,725 82,103 77,878 87,368 17.53%
PBT 23,982 18,201 23,819 20,670 17,107 13,973 14,861 37.70%
Tax -5,997 -4,660 -6,185 -5,204 -4,303 -3,554 -3,811 35.40%
NP 17,985 13,541 17,634 15,466 12,804 10,419 11,050 38.49%
-
NP to SH 17,983 13,541 17,634 15,467 12,804 10,419 11,050 38.48%
-
Tax Rate 25.01% 25.60% 25.97% 25.18% 25.15% 25.43% 25.64% -
Total Cost 93,270 78,865 95,681 86,259 69,299 67,459 76,318 14.35%
-
Net Worth 316,214 304,947 291,867 278,901 263,059 252,194 243,597 19.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,599 - 7,690 - 5,495 - 3,315 58.44%
Div Payout % 36.70% - 43.61% - 42.92% - 30.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 316,214 304,947 291,867 278,901 263,059 252,194 243,597 19.05%
NOSH 549,938 550,447 549,345 550,427 549,527 548,368 552,500 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 16.17% 14.65% 15.56% 15.20% 15.60% 13.38% 12.65% -
ROE 5.69% 4.44% 6.04% 5.55% 4.87% 4.13% 4.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.23 16.79 20.63 18.48 14.94 14.20 15.81 17.91%
EPS 3.27 2.46 3.21 2.81 2.33 1.90 2.00 38.91%
DPS 1.20 0.00 1.40 0.00 1.00 0.00 0.60 58.94%
NAPS 0.575 0.554 0.5313 0.5067 0.4787 0.4599 0.4409 19.42%
Adjusted Per Share Value based on latest NOSH - 550,427
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.09 15.86 19.45 17.46 14.09 13.37 14.99 17.54%
EPS 3.09 2.32 3.03 2.65 2.20 1.79 1.90 38.41%
DPS 1.13 0.00 1.32 0.00 0.94 0.00 0.57 58.00%
NAPS 0.5427 0.5234 0.5009 0.4787 0.4515 0.4328 0.4181 19.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.36 1.48 1.04 1.05 0.76 0.48 0.45 -
P/RPS 6.72 8.82 5.04 5.68 5.09 3.38 2.85 77.43%
P/EPS 41.59 60.16 32.40 37.37 32.62 25.26 22.50 50.78%
EY 2.40 1.66 3.09 2.68 3.07 3.96 4.44 -33.71%
DY 0.88 0.00 1.35 0.00 1.32 0.00 1.33 -24.12%
P/NAPS 2.37 2.67 1.96 2.07 1.59 1.04 1.02 75.69%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 19/05/09 26/02/09 -
Price 1.56 1.29 1.25 1.11 0.89 0.75 0.45 -
P/RPS 7.71 7.68 6.06 6.01 5.96 5.28 2.85 94.50%
P/EPS 47.71 52.44 38.94 39.50 38.20 39.47 22.50 65.27%
EY 2.10 1.91 2.57 2.53 2.62 2.53 4.44 -39.37%
DY 0.77 0.00 1.12 0.00 1.12 0.00 1.33 -30.60%
P/NAPS 2.71 2.33 2.35 2.19 1.86 1.63 1.02 92.17%

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