[HSL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -23.21%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 150,266 134,348 111,255 92,406 113,315 101,725 82,103 49.45%
PBT 28,955 27,281 23,982 18,201 23,819 20,670 17,107 41.88%
Tax -7,329 -6,994 -5,997 -4,660 -6,185 -5,204 -4,303 42.48%
NP 21,626 20,287 17,985 13,541 17,634 15,466 12,804 41.68%
-
NP to SH 21,625 20,286 17,983 13,541 17,634 15,467 12,804 41.68%
-
Tax Rate 25.31% 25.64% 25.01% 25.60% 25.97% 25.18% 25.15% -
Total Cost 128,640 114,061 93,270 78,865 95,681 86,259 69,299 50.87%
-
Net Worth 338,700 330,881 316,214 304,947 291,867 278,901 263,059 18.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,084 - 6,599 - 7,690 - 5,495 120.77%
Div Payout % 83.63% - 36.70% - 43.61% - 42.92% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 338,700 330,881 316,214 304,947 291,867 278,901 263,059 18.29%
NOSH 544,710 548,270 549,938 550,447 549,345 550,427 549,527 -0.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.39% 15.10% 16.17% 14.65% 15.56% 15.20% 15.60% -
ROE 6.38% 6.13% 5.69% 4.44% 6.04% 5.55% 4.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.59 24.50 20.23 16.79 20.63 18.48 14.94 50.35%
EPS 3.97 3.70 3.27 2.46 3.21 2.81 2.33 42.51%
DPS 3.32 0.00 1.20 0.00 1.40 0.00 1.00 122.06%
NAPS 0.6218 0.6035 0.575 0.554 0.5313 0.5067 0.4787 18.99%
Adjusted Per Share Value based on latest NOSH - 550,447
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.79 23.06 19.09 15.86 19.45 17.46 14.09 49.46%
EPS 3.71 3.48 3.09 2.32 3.03 2.65 2.20 41.54%
DPS 3.10 0.00 1.13 0.00 1.32 0.00 0.94 121.07%
NAPS 0.5813 0.5679 0.5427 0.5234 0.5009 0.4787 0.4515 18.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.69 1.69 1.36 1.48 1.04 1.05 0.76 -
P/RPS 6.13 6.90 6.72 8.82 5.04 5.68 5.09 13.15%
P/EPS 42.57 45.68 41.59 60.16 32.40 37.37 32.62 19.36%
EY 2.35 2.19 2.40 1.66 3.09 2.68 3.07 -16.27%
DY 1.96 0.00 0.88 0.00 1.35 0.00 1.32 30.05%
P/NAPS 2.72 2.80 2.37 2.67 1.96 2.07 1.59 42.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 25/08/10 25/05/10 25/02/10 19/11/09 19/08/09 -
Price 1.75 1.88 1.56 1.29 1.25 1.11 0.89 -
P/RPS 6.34 7.67 7.71 7.68 6.06 6.01 5.96 4.19%
P/EPS 44.08 50.81 47.71 52.44 38.94 39.50 38.20 9.98%
EY 2.27 1.97 2.10 1.91 2.57 2.53 2.62 -9.09%
DY 1.90 0.00 0.77 0.00 1.12 0.00 1.12 42.10%
P/NAPS 2.81 3.12 2.71 2.33 2.35 2.19 1.86 31.56%

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