[HSL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.1%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 407,322 319,962 284,118 244,838 259,646 270,558 284,456 6.16%
PBT 84,366 62,158 53,548 49,004 43,960 41,298 34,614 15.99%
Tax -21,314 -15,712 -13,960 -13,104 -12,696 -11,738 -9,728 13.95%
NP 63,052 46,446 39,588 35,900 31,264 29,560 24,886 16.75%
-
NP to SH 63,048 46,446 39,588 35,900 31,264 29,560 24,886 16.74%
-
Tax Rate 25.26% 25.28% 26.07% 26.74% 28.88% 28.42% 28.10% -
Total Cost 344,270 273,516 244,530 208,938 228,382 240,998 259,570 4.81%
-
Net Worth 315,789 262,809 229,377 204,168 184,430 165,737 152,197 12.92%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,180 10,980 17,742 17,827 15,824 16,015 13,058 0.15%
Div Payout % 20.91% 23.64% 44.82% 49.66% 50.61% 54.18% 52.47% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 315,789 262,809 229,377 204,168 184,430 165,737 152,197 12.92%
NOSH 549,198 549,007 554,453 111,421 113,029 114,396 116,181 29.53%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.48% 14.52% 13.93% 14.66% 12.04% 10.93% 8.75% -
ROE 19.97% 17.67% 17.26% 17.58% 16.95% 17.84% 16.35% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 74.17 58.28 51.24 219.74 229.71 236.51 244.84 -18.04%
EPS 11.48 8.46 7.14 32.22 27.66 25.84 21.42 -9.86%
DPS 2.40 2.00 3.20 16.00 14.00 14.00 11.24 -22.68%
NAPS 0.575 0.4787 0.4137 1.8324 1.6317 1.4488 1.31 -12.81%
Adjusted Per Share Value based on latest NOSH - 111,422
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.91 54.91 48.76 42.02 44.56 46.43 48.82 6.16%
EPS 10.82 7.97 6.79 6.16 5.37 5.07 4.27 16.75%
DPS 2.26 1.88 3.05 3.06 2.72 2.75 2.24 0.14%
NAPS 0.542 0.451 0.3937 0.3504 0.3165 0.2844 0.2612 12.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.36 0.76 0.69 0.95 0.59 0.53 0.59 -
P/RPS 1.83 1.30 1.35 0.43 0.26 0.22 0.24 40.27%
P/EPS 11.85 8.98 9.66 2.95 2.13 2.05 2.75 27.55%
EY 8.44 11.13 10.35 33.92 46.88 48.75 36.31 -21.57%
DY 1.76 2.63 4.64 16.84 23.73 26.42 19.05 -32.75%
P/NAPS 2.37 1.59 1.67 0.52 0.36 0.37 0.45 31.88%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 21/08/08 16/08/07 17/08/06 22/08/05 24/08/04 -
Price 1.56 0.89 0.56 0.75 0.59 0.55 0.51 -
P/RPS 2.10 1.53 1.09 0.34 0.26 0.23 0.21 46.75%
P/EPS 13.59 10.52 7.84 2.33 2.13 2.13 2.38 33.67%
EY 7.36 9.51 12.75 42.96 46.88 46.98 42.00 -25.18%
DY 1.54 2.25 5.71 21.33 23.73 25.45 22.04 -35.80%
P/NAPS 2.71 1.86 1.35 0.41 0.36 0.38 0.39 38.11%

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