[HSL] QoQ 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- 6.6%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 150,422 148,879 123,626 150,266 134,348 111,255 92,406 38.33%
PBT 30,160 27,943 23,539 28,955 27,281 23,982 18,201 39.98%
Tax -7,596 -7,054 -5,866 -7,329 -6,994 -5,997 -4,660 38.46%
NP 22,564 20,889 17,673 21,626 20,287 17,985 13,541 40.51%
-
NP to SH 22,563 20,888 17,672 21,625 20,286 17,983 13,541 40.50%
-
Tax Rate 25.19% 25.24% 24.92% 25.31% 25.64% 25.01% 25.60% -
Total Cost 127,858 127,990 105,953 128,640 114,061 93,270 78,865 37.96%
-
Net Worth 391,404 371,839 360,364 338,700 330,881 316,214 304,947 18.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,631 - 18,084 - 6,599 - -
Div Payout % - 31.75% - 83.63% - 36.70% - -
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 391,404 371,839 360,364 338,700 330,881 316,214 304,947 18.08%
NOSH 551,662 552,592 553,981 544,710 548,270 549,938 550,447 0.14%
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 15.00% 14.03% 14.30% 14.39% 15.10% 16.17% 14.65% -
ROE 5.76% 5.62% 4.90% 6.38% 6.13% 5.69% 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 27.27 26.94 22.32 27.59 24.50 20.23 16.79 38.13%
EPS 4.09 3.78 3.19 3.97 3.70 3.27 2.46 40.30%
DPS 0.00 1.20 0.00 3.32 0.00 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 25.82 25.55 21.22 25.79 23.06 19.09 15.86 38.34%
EPS 3.87 3.58 3.03 3.71 3.48 3.09 2.32 40.60%
DPS 0.00 1.14 0.00 3.10 0.00 1.13 0.00 -
NAPS 0.6717 0.6382 0.6185 0.5813 0.5679 0.5427 0.5234 18.07%
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 4.69 6.20 7.80 6.13 6.90 6.72 8.82 -34.33%
P/EPS 31.30 44.18 54.55 42.57 45.68 41.59 60.16 -35.28%
EY 3.20 2.26 1.83 2.35 2.19 2.40 1.66 54.82%
DY 0.00 0.72 0.00 1.96 0.00 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 4.55 5.38 7.48 6.34 7.67 7.71 7.68 -29.43%
P/EPS 30.32 38.36 52.35 44.08 50.81 47.71 52.44 -30.57%
EY 3.30 2.61 1.91 2.27 1.97 2.10 1.91 43.93%
DY 0.00 0.83 0.00 1.90 0.00 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