[HSL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.88%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 326,991 322,029 309,069 285,047 267,808 253,445 248,168 20.20%
PBT 60,764 57,213 56,458 56,282 55,445 55,359 53,173 9.31%
Tax -15,496 -14,748 -14,619 -14,731 -14,661 -14,704 -14,233 5.83%
NP 45,268 42,465 41,839 41,551 40,784 40,655 38,940 10.56%
-
NP to SH 45,268 42,465 41,839 41,551 40,784 40,655 38,940 10.56%
-
Tax Rate 25.50% 25.78% 25.89% 26.17% 26.44% 26.56% 26.77% -
Total Cost 281,723 279,564 267,230 243,496 227,024 212,790 209,228 21.95%
-
Net Worth 263,059 252,194 243,597 239,182 228,586 225,570 217,161 13.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 8,810 12,155 12,155 17,725 17,725 17,798 17,798 -37.45%
Div Payout % 19.46% 28.63% 29.05% 42.66% 43.46% 43.78% 45.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 263,059 252,194 243,597 239,182 228,586 225,570 217,161 13.64%
NOSH 549,527 548,368 552,500 552,512 552,541 553,276 111,062 190.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.84% 13.19% 13.54% 14.58% 15.23% 16.04% 15.69% -
ROE 17.21% 16.84% 17.18% 17.37% 17.84% 18.02% 17.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.50 58.72 55.94 51.59 48.47 45.81 223.45 -58.64%
EPS 8.24 7.74 7.57 7.52 7.38 7.35 35.06 -61.94%
DPS 1.60 2.20 2.20 3.21 3.21 3.22 16.00 -78.48%
NAPS 0.4787 0.4599 0.4409 0.4329 0.4137 0.4077 1.9553 -60.89%
Adjusted Per Share Value based on latest NOSH - 552,512
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.12 55.27 53.04 48.92 45.96 43.50 42.59 20.21%
EPS 7.77 7.29 7.18 7.13 7.00 6.98 6.68 10.61%
DPS 1.51 2.09 2.09 3.04 3.04 3.05 3.05 -37.44%
NAPS 0.4515 0.4328 0.4181 0.4105 0.3923 0.3871 0.3727 13.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.76 0.48 0.45 0.52 0.69 0.78 1.04 -
P/RPS 1.28 0.82 0.80 1.01 1.42 1.70 0.47 95.13%
P/EPS 9.23 6.20 5.94 6.91 9.35 10.62 2.97 113.10%
EY 10.84 16.13 16.83 14.46 10.70 9.42 33.71 -53.09%
DY 2.11 4.58 4.89 6.17 4.65 4.12 15.38 -73.43%
P/NAPS 1.59 1.04 1.02 1.20 1.67 1.91 0.53 108.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 15/05/08 28/02/08 -
Price 0.89 0.75 0.45 0.47 0.56 0.83 0.93 -
P/RPS 1.50 1.28 0.80 0.91 1.16 1.81 0.42 133.82%
P/EPS 10.80 9.69 5.94 6.25 7.59 11.30 2.65 155.36%
EY 9.26 10.33 16.83 16.00 13.18 8.85 37.70 -60.81%
DY 1.80 2.93 4.89 6.83 5.73 3.88 17.20 -77.82%
P/NAPS 1.86 1.63 1.02 1.09 1.35 2.04 0.48 146.91%

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