[HSL] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	272,934	284,891	288,898	290,347	283,722	278,864	282,104	-2.17%
YoY %	-4.20%	-1.39%	-0.50%	2.34%	1.74%	-1.15%	-	-
Horiz. %	96.75%	100.99%	102.41%	102.92%	100.57%	98.85%	100.00%	-
PBT	47,078	46,119	45,585	44,788	42,771	40,793	38,750	13.84%
YoY %	2.08%	1.17%	1.78%	4.72%	4.85%	5.27%	-	-
Horiz. %	121.49%	119.02%	117.64%	115.58%	110.38%	105.27%	100.00%	-
Tax	-14,586	-13,070	-12,809	-12,591	-12,105	-11,623	-11,041	20.37%
YoY %	-11.60%	-2.04%	-1.73%	-4.01%	-4.15%	-5.27%	-	-
Horiz. %	132.11%	118.38%	116.01%	114.04%	109.64%	105.27%	100.00%	-
NP	32,492	33,049	32,776	32,197	30,666	29,170	27,709	11.18%
YoY %	-1.69%	0.83%	1.80%	4.99%	5.13%	5.27%	-	-
Horiz. %	117.26%	119.27%	118.29%	116.20%	110.67%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,492	33,049	32,776	32,197	30,666	29,170	27,709	11.18%
YoY %	-1.69%	0.83%	1.80%	4.99%	5.13%	5.27%	-	-
Horiz. %	117.26%	119.27%	118.29%	116.20%	110.67%	105.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.98%	28.34%	28.10%	28.11%	28.30%	28.49%	28.49%	-
YoY %	9.32%	0.85%	-0.04%	-0.67%	-0.67%	0.00%	-	-
Horiz. %	108.74%	99.47%	98.63%	98.67%	99.33%	100.00%	100.00%	-
Total Cost	240,442	251,842	256,122	258,150	253,056	249,694	254,395	-3.68%
YoY %	-4.53%	-1.67%	-0.79%	2.01%	1.35%	-1.85%	-	-
Horiz. %	94.52%	99.00%	100.68%	101.48%	99.47%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,886	184,304	182,400	176,503	173,067	165,703	165,330	10.43%
YoY %	4.11%	1.04%	3.34%	1.99%	4.44%	0.23%	-	-
Horiz. %	116.06%	111.48%	110.32%	106.76%	104.68%	100.23%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	22,619	14,725	14,824	14,824	16,103	16,103	14,630	33.67%
YoY %	53.61%	-0.67%	0.00%	-7.94%	0.00%	10.07%	-	-
Horiz. %	154.61%	100.65%	101.33%	101.33%	110.07%	110.07%	100.00%	-
Div Payout %	69.62%	44.56%	45.23%	46.04%	52.51%	55.20%	52.80%	-
YoY %	56.24%	-1.48%	-1.76%	-12.32%	-4.87%	4.55%	-	-
Horiz. %	131.86%	84.39%	85.66%	87.20%	99.45%	104.55%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	191,886	184,304	182,400	176,503	173,067	165,703	165,330	10.43%
YoY %	4.11%	1.04%	3.34%	1.99%	4.44%	0.23%	-	-
Horiz. %	116.06%	111.48%	110.32%	106.76%	104.68%	100.23%	100.00%	-
NOSH	112,774	112,952	113,292	113,645	113,882	114,373	114,812	-1.18%
YoY %	-0.16%	-0.30%	-0.31%	-0.21%	-0.43%	-0.38%	-	-
Horiz. %	98.22%	98.38%	98.68%	98.98%	99.19%	99.62%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	11.90%	11.60%	11.35%	11.09%	10.81%	10.46%	9.82%	-
YoY %	2.59%	2.20%	2.34%	2.59%	3.35%	6.52%	-	-
Horiz. %	121.18%	118.13%	115.58%	112.93%	110.08%	106.52%	100.00%	-
ROE	16.93%	17.93%	17.97%	18.24%	17.72%	17.60%	16.76%	-
YoY %	-5.58%	-0.22%	-1.48%	2.93%	0.68%	5.01%	-	-
Horiz. %	101.01%	106.98%	107.22%	108.83%	105.73%	105.01%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	242.02	252.22	255.00	255.48	249.13	243.82	245.71	-1.00%
YoY %	-4.04%	-1.09%	-0.19%	2.55%	2.18%	-0.77%	-	-
Horiz. %	98.50%	102.65%	103.78%	103.98%	101.39%	99.23%	100.00%	-
EPS	28.81	29.26	28.93	28.33	26.93	25.50	24.13	12.53%
YoY %	-1.54%	1.14%	2.12%	5.20%	5.61%	5.68%	-	-
Horiz. %	119.39%	121.26%	119.89%	117.41%	111.60%	105.68%	100.00%	-
DPS	20.00	13.00	13.00	13.00	14.00	14.00	12.62	35.89%
YoY %	53.85%	0.00%	0.00%	-7.14%	0.00%	10.94%	-	-
Horiz. %	158.48%	103.01%	103.01%	103.01%	110.94%	110.94%	100.00%	-
NAPS	1.7015	1.6317	1.61	1.5531	1.5197	1.4488	1.44	11.75%
YoY %	4.28%	1.35%	3.66%	2.20%	4.89%	0.61%	-	-
Horiz. %	118.16%	113.31%	111.81%	107.85%	105.53%	100.61%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 113,645
RPS	46.84	48.89	49.58	49.83	48.69	47.86	48.42	-2.18%
YoY %	-4.19%	-1.39%	-0.50%	2.34%	1.73%	-1.16%	-	-
Horiz. %	96.74%	100.97%	102.40%	102.91%	100.56%	98.84%	100.00%	-
EPS	5.58	5.67	5.63	5.53	5.26	5.01	4.76	11.16%
YoY %	-1.59%	0.71%	1.81%	5.13%	4.99%	5.25%	-	-
Horiz. %	117.23%	119.12%	118.28%	116.18%	110.50%	105.25%	100.00%	-
DPS	3.88	2.53	2.54	2.54	2.76	2.76	2.51	33.65%
YoY %	53.36%	-0.39%	0.00%	-7.97%	0.00%	9.96%	-	-
Horiz. %	154.58%	100.80%	101.20%	101.20%	109.96%	109.96%	100.00%	-
NAPS	0.3293	0.3163	0.313	0.3029	0.297	0.2844	0.2837	10.43%
YoY %	4.11%	1.05%	3.33%	1.99%	4.43%	0.25%	-	-
Horiz. %	116.07%	111.49%	110.33%	106.77%	104.69%	100.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.57	0.59	0.63	0.51	0.53	0.53	0.58	-
P/RPS	0.24	0.23	0.25	0.20	0.21	0.22	0.24	0.00%
YoY %	4.35%	-8.00%	25.00%	-4.76%	-4.55%	-8.33%	-	-
Horiz. %	100.00%	95.83%	104.17%	83.33%	87.50%	91.67%	100.00%	-
P/EPS	1.98	2.02	2.18	1.80	1.97	2.08	2.40	-12.02%
YoY %	-1.98%	-7.34%	21.11%	-8.63%	-5.29%	-13.33%	-	-
Horiz. %	82.50%	84.17%	90.83%	75.00%	82.08%	86.67%	100.00%	-
EY	50.55	49.59	45.92	55.55	50.81	48.12	41.61	13.84%
YoY %	1.94%	7.99%	-17.34%	9.33%	5.59%	15.65%	-	-
Horiz. %	121.49%	119.18%	110.36%	133.50%	122.11%	115.65%	100.00%	-
DY	35.09	22.03	20.63	25.49	26.42	26.42	21.76	37.47%
YoY %	59.28%	6.79%	-19.07%	-3.52%	0.00%	21.42%	-	-
Horiz. %	161.26%	101.24%	94.81%	117.14%	121.42%	121.42%	100.00%	-
P/NAPS	0.33	0.36	0.39	0.33	0.35	0.37	0.40	-12.02%
YoY %	-8.33%	-7.69%	18.18%	-5.71%	-5.41%	-7.50%	-	-
Horiz. %	82.50%	90.00%	97.50%	82.50%	87.50%	92.50%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/11/06	17/08/06	18/05/06	27/02/06	21/11/05	22/08/05	18/05/05	-
Price	0.56	0.59	0.62	0.58	0.51	0.55	0.56	-
P/RPS	0.23	0.23	0.24	0.23	0.20	0.23	0.23	0.00%
YoY %	0.00%	-4.17%	4.35%	15.00%	-13.04%	0.00%	-	-
Horiz. %	100.00%	100.00%	104.35%	100.00%	86.96%	100.00%	100.00%	-
P/EPS	1.94	2.02	2.14	2.05	1.89	2.16	2.32	-11.23%
YoY %	-3.96%	-5.61%	4.39%	8.47%	-12.50%	-6.90%	-	-
Horiz. %	83.62%	87.07%	92.24%	88.36%	81.47%	93.10%	100.00%	-
EY	51.45	49.59	46.66	48.85	52.80	46.37	43.10	12.51%
YoY %	3.75%	6.28%	-4.48%	-7.48%	13.87%	7.59%	-	-
Horiz. %	119.37%	115.06%	108.26%	113.34%	122.51%	107.59%	100.00%	-
DY	35.71	22.03	20.97	22.41	27.45	25.45	22.54	35.86%
YoY %	62.10%	5.05%	-6.43%	-18.36%	7.86%	12.91%	-	-
Horiz. %	158.43%	97.74%	93.03%	99.42%	121.78%	112.91%	100.00%	-
P/NAPS	0.33	0.36	0.39	0.37	0.34	0.38	0.39	-10.53%
YoY %	-8.33%	-7.69%	5.41%	8.82%	-10.53%	-2.56%	-	-
Horiz. %	84.62%	92.31%	100.00%	94.87%	87.18%	97.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos