[HSL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.5%
YoY- 4.45%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 375,021 349,074 326,991 322,029 309,069 285,047 267,808 25.08%
PBT 75,569 66,611 60,764 57,213 56,458 56,282 55,445 22.85%
Tax -19,246 -16,872 -15,496 -14,748 -14,619 -14,731 -14,661 19.83%
NP 56,323 49,739 45,268 42,465 41,839 41,551 40,784 23.93%
-
NP to SH 56,324 49,740 45,268 42,465 41,839 41,551 40,784 23.94%
-
Tax Rate 25.47% 25.33% 25.50% 25.78% 25.89% 26.17% 26.44% -
Total Cost 318,698 299,335 281,723 279,564 267,230 243,496 227,024 25.29%
-
Net Worth 291,867 278,901 263,059 252,194 243,597 239,182 228,586 17.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,186 8,810 8,810 12,155 12,155 17,725 17,725 -17.85%
Div Payout % 23.41% 17.71% 19.46% 28.63% 29.05% 42.66% 43.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 291,867 278,901 263,059 252,194 243,597 239,182 228,586 17.64%
NOSH 549,345 550,427 549,527 548,368 552,500 552,512 552,541 -0.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.02% 14.25% 13.84% 13.19% 13.54% 14.58% 15.23% -
ROE 19.30% 17.83% 17.21% 16.84% 17.18% 17.37% 17.84% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.27 63.42 59.50 58.72 55.94 51.59 48.47 25.57%
EPS 10.25 9.04 8.24 7.74 7.57 7.52 7.38 24.40%
DPS 2.40 1.60 1.60 2.20 2.20 3.21 3.21 -17.57%
NAPS 0.5313 0.5067 0.4787 0.4599 0.4409 0.4329 0.4137 18.09%
Adjusted Per Share Value based on latest NOSH - 548,368
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.36 59.91 56.12 55.27 53.04 48.92 45.96 25.09%
EPS 9.67 8.54 7.77 7.29 7.18 7.13 7.00 23.96%
DPS 2.26 1.51 1.51 2.09 2.09 3.04 3.04 -17.89%
NAPS 0.5009 0.4787 0.4515 0.4328 0.4181 0.4105 0.3923 17.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.04 1.05 0.76 0.48 0.45 0.52 0.69 -
P/RPS 1.52 1.66 1.28 0.82 0.80 1.01 1.42 4.62%
P/EPS 10.14 11.62 9.23 6.20 5.94 6.91 9.35 5.54%
EY 9.86 8.61 10.84 16.13 16.83 14.46 10.70 -5.29%
DY 2.31 1.52 2.11 4.58 4.89 6.17 4.65 -37.19%
P/NAPS 1.96 2.07 1.59 1.04 1.02 1.20 1.67 11.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 19/08/09 19/05/09 26/02/09 20/11/08 21/08/08 -
Price 1.25 1.11 0.89 0.75 0.45 0.47 0.56 -
P/RPS 1.83 1.75 1.50 1.28 0.80 0.91 1.16 35.40%
P/EPS 12.19 12.28 10.80 9.69 5.94 6.25 7.59 37.02%
EY 8.20 8.14 9.26 10.33 16.83 16.00 13.18 -27.05%
DY 1.92 1.44 1.80 2.93 4.89 6.83 5.73 -51.66%
P/NAPS 2.35 2.19 1.86 1.63 1.02 1.09 1.35 44.56%

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