[HSL] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	249,843	253,151	256,469	260,555	272,934	284,891	288,898	-9.22%
YoY %	-1.31%	-1.29%	-1.57%	-4.54%	-4.20%	-1.39%	-	-
Horiz. %	86.48%	87.63%	88.77%	90.19%	94.47%	98.61%	100.00%	-
PBT	51,871	50,695	48,918	48,173	47,078	46,119	45,585	8.98%
YoY %	2.32%	3.63%	1.55%	2.33%	2.08%	1.17%	-	-
Horiz. %	113.79%	111.21%	107.31%	105.68%	103.28%	101.17%	100.00%	-
Tax	-13,851	-14,896	-14,689	-14,692	-14,586	-13,070	-12,809	5.34%
YoY %	7.02%	-1.41%	0.02%	-0.73%	-11.60%	-2.04%	-	-
Horiz. %	108.13%	116.29%	114.68%	114.70%	113.87%	102.04%	100.00%	-
NP	38,020	35,799	34,229	33,481	32,492	33,049	32,776	10.39%
YoY %	6.20%	4.59%	2.23%	3.04%	-1.69%	0.83%	-	-
Horiz. %	116.00%	109.22%	104.43%	102.15%	99.13%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,020	35,799	34,229	33,481	32,492	33,049	32,776	10.39%
YoY %	6.20%	4.59%	2.23%	3.04%	-1.69%	0.83%	-	-
Horiz. %	116.00%	109.22%	104.43%	102.15%	99.13%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	29.38%	30.03%	30.50%	30.98%	28.34%	28.10%	-
YoY %	-9.12%	-2.16%	-1.54%	-1.55%	9.32%	0.85%	-	-
Horiz. %	95.02%	104.56%	106.87%	108.54%	110.25%	100.85%	100.00%	-
Total Cost	211,823	217,352	222,240	227,074	240,442	251,842	256,122	-11.88%
YoY %	-2.54%	-2.20%	-2.13%	-5.56%	-4.53%	-1.67%	-	-
Horiz. %	82.70%	84.86%	86.77%	88.66%	93.88%	98.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,330	204,169	200,289	194,655	191,886	184,304	182,400	10.99%
YoY %	4.49%	1.94%	2.89%	1.44%	4.11%	1.04%	-	-
Horiz. %	116.96%	111.93%	109.81%	106.72%	105.20%	101.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	16,796	24,690	23,683	23,683	22,619	14,725	14,824	8.67%
YoY %	-31.97%	4.25%	0.00%	4.70%	53.61%	-0.67%	-	-
Horiz. %	113.30%	166.55%	159.76%	159.76%	152.58%	99.33%	100.00%	-
Div Payout %	44.18%	68.97%	69.19%	70.74%	69.62%	44.56%	45.23%	-
YoY %	-35.94%	-0.32%	-2.19%	1.61%	56.24%	-1.48%	-	-
Horiz. %	97.68%	152.49%	152.97%	156.40%	153.92%	98.52%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	213,330	204,169	200,289	194,655	191,886	184,304	182,400	10.99%
YoY %	4.49%	1.94%	2.89%	1.44%	4.11%	1.04%	-	-
Horiz. %	116.96%	111.93%	109.81%	106.72%	105.20%	101.04%	100.00%	-
NOSH	111,294	111,422	111,420	112,608	112,774	112,952	113,292	-1.17%
YoY %	-0.11%	0.00%	-1.05%	-0.15%	-0.16%	-0.30%	-	-
Horiz. %	98.24%	98.35%	98.35%	99.40%	99.54%	99.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	15.22%	14.14%	13.35%	12.85%	11.90%	11.60%	11.35%	-
YoY %	7.64%	5.92%	3.89%	7.98%	2.59%	2.20%	-	-
Horiz. %	134.10%	124.58%	117.62%	113.22%	104.85%	102.20%	100.00%	-
ROE	17.82%	17.53%	17.09%	17.20%	16.93%	17.93%	17.97%	-
YoY %	1.65%	2.57%	-0.64%	1.59%	-5.58%	-0.22%	-	-
Horiz. %	99.17%	97.55%	95.10%	95.72%	94.21%	99.78%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	224.49	227.20	230.18	231.38	242.02	252.22	255.00	-8.13%
YoY %	-1.19%	-1.29%	-0.52%	-4.40%	-4.04%	-1.09%	-	-
Horiz. %	88.04%	89.10%	90.27%	90.74%	94.91%	98.91%	100.00%	-
EPS	34.16	32.13	30.72	29.73	28.81	29.26	28.93	11.70%
YoY %	6.32%	4.59%	3.33%	3.19%	-1.54%	1.14%	-	-
Horiz. %	118.08%	111.06%	106.19%	102.77%	99.59%	101.14%	100.00%	-
DPS	15.00	22.00	21.00	21.00	20.00	13.00	13.00	10.00%
YoY %	-31.82%	4.76%	0.00%	5.00%	53.85%	0.00%	-	-
Horiz. %	115.38%	169.23%	161.54%	161.54%	153.85%	100.00%	100.00%	-
NAPS	1.9168	1.8324	1.7976	1.7286	1.7015	1.6317	1.61	12.31%
YoY %	4.61%	1.94%	3.99%	1.59%	4.28%	1.35%	-	-
Horiz. %	119.06%	113.81%	111.65%	107.37%	105.68%	101.35%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 112,608
RPS	42.88	43.45	44.02	44.72	46.84	48.89	49.58	-9.21%
YoY %	-1.31%	-1.29%	-1.57%	-4.53%	-4.19%	-1.39%	-	-
Horiz. %	86.49%	87.64%	88.79%	90.20%	94.47%	98.61%	100.00%	-
EPS	6.53	6.14	5.87	5.75	5.58	5.67	5.63	10.38%
YoY %	6.35%	4.60%	2.09%	3.05%	-1.59%	0.71%	-	-
Horiz. %	115.99%	109.06%	104.26%	102.13%	99.11%	100.71%	100.00%	-
DPS	2.88	4.24	4.06	4.06	3.88	2.53	2.54	8.72%
YoY %	-32.08%	4.43%	0.00%	4.64%	53.36%	-0.39%	-	-
Horiz. %	113.39%	166.93%	159.84%	159.84%	152.76%	99.61%	100.00%	-
NAPS	0.3661	0.3504	0.3437	0.3341	0.3293	0.3163	0.313	11.00%
YoY %	4.48%	1.95%	2.87%	1.46%	4.11%	1.05%	-	-
Horiz. %	116.96%	111.95%	109.81%	106.74%	105.21%	101.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.97	0.95	0.65	0.57	0.57	0.59	0.63	-
P/RPS	0.43	0.42	0.28	0.25	0.24	0.23	0.25	43.50%
YoY %	2.38%	50.00%	12.00%	4.17%	4.35%	-8.00%	-	-
Horiz. %	172.00%	168.00%	112.00%	100.00%	96.00%	92.00%	100.00%	-
P/EPS	2.84	2.96	2.12	1.92	1.98	2.02	2.18	19.26%
YoY %	-4.05%	39.62%	10.42%	-3.03%	-1.98%	-7.34%	-	-
Horiz. %	130.28%	135.78%	97.25%	88.07%	90.83%	92.66%	100.00%	-
EY	35.22	33.82	47.26	52.16	50.55	49.59	45.92	-16.19%
YoY %	4.14%	-28.44%	-9.39%	3.18%	1.94%	7.99%	-	-
Horiz. %	76.70%	73.65%	102.92%	113.59%	110.08%	107.99%	100.00%	-
DY	15.46	23.16	32.31	36.84	35.09	22.03	20.63	-17.48%
YoY %	-33.25%	-28.32%	-12.30%	4.99%	59.28%	6.79%	-	-
Horiz. %	74.94%	112.26%	156.62%	178.57%	170.09%	106.79%	100.00%	-
P/NAPS	0.51	0.52	0.36	0.33	0.33	0.36	0.39	19.56%
YoY %	-1.92%	44.44%	9.09%	0.00%	-8.33%	-7.69%	-	-
Horiz. %	130.77%	133.33%	92.31%	84.62%	84.62%	92.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	15/11/07	16/08/07	17/05/07	26/02/07	16/11/06	17/08/06	18/05/06	-
Price	1.08	0.75	0.79	0.65	0.56	0.59	0.62	-
P/RPS	0.48	0.33	0.34	0.28	0.23	0.23	0.24	58.67%
YoY %	45.45%	-2.94%	21.43%	21.74%	0.00%	-4.17%	-	-
Horiz. %	200.00%	137.50%	141.67%	116.67%	95.83%	95.83%	100.00%	-
P/EPS	3.16	2.33	2.57	2.19	1.94	2.02	2.14	29.64%
YoY %	35.62%	-9.34%	17.35%	12.89%	-3.96%	-5.61%	-	-
Horiz. %	147.66%	108.88%	120.09%	102.34%	90.65%	94.39%	100.00%	-
EY	31.63	42.84	38.89	45.74	51.45	49.59	46.66	-22.81%
YoY %	-26.17%	10.16%	-14.98%	-11.10%	3.75%	6.28%	-	-
Horiz. %	67.79%	91.81%	83.35%	98.03%	110.27%	106.28%	100.00%	-
DY	13.89	29.33	26.58	32.31	35.71	22.03	20.97	-23.99%
YoY %	-52.64%	10.35%	-17.73%	-9.52%	62.10%	5.05%	-	-
Horiz. %	66.24%	139.87%	126.75%	154.08%	170.29%	105.05%	100.00%	-
P/NAPS	0.56	0.41	0.44	0.38	0.33	0.36	0.39	27.24%
YoY %	36.59%	-6.82%	15.79%	15.15%	-8.33%	-7.69%	-	-
Horiz. %	143.59%	105.13%	112.82%	97.44%	84.62%	92.31%	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