[HSL] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.0%
YoY- 21.23%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 87,368 79,642 77,141 64,918 63,346 62,403 62,778 24.52%
PBT 14,861 14,823 13,556 13,218 14,685 13,986 13,470 6.73%
Tax -3,811 -3,828 -3,555 -3,425 -3,923 -3,758 -3,598 3.89%
NP 11,050 10,995 10,001 9,793 10,762 10,228 9,872 7.76%
-
NP to SH 11,050 10,995 10,001 9,793 10,762 10,228 9,872 7.76%
-
Tax Rate 25.64% 25.82% 26.22% 25.91% 26.71% 26.87% 26.71% -
Total Cost 76,318 68,647 67,140 55,125 52,584 52,175 52,906 27.52%
-
Net Worth 243,597 239,182 228,586 225,570 217,161 213,330 204,169 12.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,315 - 8,840 - 8,885 - 8,913 -48.12%
Div Payout % 30.00% - 88.40% - 82.56% - 90.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 243,597 239,182 228,586 225,570 217,161 213,330 204,169 12.43%
NOSH 552,500 552,512 552,541 553,276 111,062 111,294 111,422 189.37%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.65% 13.81% 12.96% 15.09% 16.99% 16.39% 15.73% -
ROE 4.54% 4.60% 4.38% 4.34% 4.96% 4.79% 4.84% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.81 14.41 13.96 11.73 57.04 56.07 56.34 -56.97%
EPS 2.00 1.99 1.81 1.77 9.69 9.19 8.86 -62.75%
DPS 0.60 0.00 1.60 0.00 8.00 0.00 8.00 -82.07%
NAPS 0.4409 0.4329 0.4137 0.4077 1.9553 1.9168 1.8324 -61.14%
Adjusted Per Share Value based on latest NOSH - 553,276
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.99 13.67 13.24 11.14 10.87 10.71 10.77 24.53%
EPS 1.90 1.89 1.72 1.68 1.85 1.76 1.69 8.08%
DPS 0.57 0.00 1.52 0.00 1.52 0.00 1.53 -48.06%
NAPS 0.4181 0.4105 0.3923 0.3871 0.3727 0.3661 0.3504 12.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.45 0.52 0.69 0.78 1.04 0.97 0.95 -
P/RPS 2.85 3.61 4.94 6.65 1.82 1.73 1.69 41.45%
P/EPS 22.50 26.13 38.12 44.07 10.73 10.55 10.72 63.56%
EY 4.44 3.83 2.62 2.27 9.32 9.47 9.33 -38.90%
DY 1.33 0.00 2.32 0.00 7.69 0.00 8.42 -70.61%
P/NAPS 1.02 1.20 1.67 1.91 0.53 0.51 0.52 56.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 21/08/08 15/05/08 28/02/08 15/11/07 16/08/07 -
Price 0.45 0.47 0.56 0.83 0.93 1.08 0.75 -
P/RPS 2.85 3.26 4.01 7.07 1.63 1.93 1.33 65.82%
P/EPS 22.50 23.62 30.94 46.89 9.60 11.75 8.47 91.24%
EY 4.44 4.23 3.23 2.13 10.42 8.51 11.81 -47.75%
DY 1.33 0.00 2.86 0.00 8.60 0.00 10.67 -74.88%
P/NAPS 1.02 1.09 1.35 2.04 0.48 0.56 0.41 83.09%

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