[HSL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.45%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 581,830 545,010 407,322 319,962 284,118 244,838 259,646 14.37%
PBT 112,284 102,964 84,366 62,158 53,548 49,004 43,960 16.90%
Tax -28,164 -25,840 -21,314 -15,712 -13,960 -13,104 -12,696 14.18%
NP 84,120 77,124 63,052 46,446 39,588 35,900 31,264 17.91%
-
NP to SH 84,116 77,120 63,048 46,446 39,588 35,900 31,264 17.91%
-
Tax Rate 25.08% 25.10% 25.26% 25.28% 26.07% 26.74% 28.88% -
Total Cost 497,710 467,886 344,270 273,516 244,530 208,938 228,382 13.85%
-
Net Worth 436,760 372,267 315,789 262,809 229,377 204,168 184,430 15.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 15,515 13,277 13,180 10,980 17,742 17,827 15,824 -0.32%
Div Payout % 18.45% 17.22% 20.91% 23.64% 44.82% 49.66% 50.61% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 436,760 372,267 315,789 262,809 229,377 204,168 184,430 15.43%
NOSH 554,123 553,228 549,198 549,007 554,453 111,421 113,029 30.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.46% 14.15% 15.48% 14.52% 13.93% 14.66% 12.04% -
ROE 19.26% 20.72% 19.97% 17.67% 17.26% 17.58% 16.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 105.00 98.51 74.17 58.28 51.24 219.74 229.71 -12.22%
EPS 15.18 13.94 11.48 8.46 7.14 32.22 27.66 -9.50%
DPS 2.80 2.40 2.40 2.00 3.20 16.00 14.00 -23.50%
NAPS 0.7882 0.6729 0.575 0.4787 0.4137 1.8324 1.6317 -11.41%
Adjusted Per Share Value based on latest NOSH - 549,527
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 99.85 93.54 69.91 54.91 48.76 42.02 44.56 14.37%
EPS 14.44 13.24 10.82 7.97 6.79 6.16 5.37 17.90%
DPS 2.66 2.28 2.26 1.88 3.05 3.06 2.72 -0.37%
NAPS 0.7496 0.6389 0.542 0.451 0.3937 0.3504 0.3165 15.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.58 1.67 1.36 0.76 0.69 0.95 0.59 -
P/RPS 1.50 1.70 1.83 1.30 1.35 0.43 0.26 33.88%
P/EPS 10.41 11.98 11.85 8.98 9.66 2.95 2.13 30.23%
EY 9.61 8.35 8.44 11.13 10.35 33.92 46.88 -23.19%
DY 1.77 1.44 1.76 2.63 4.64 16.84 23.73 -35.09%
P/NAPS 2.00 2.48 2.37 1.59 1.67 0.52 0.36 33.04%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 19/08/09 21/08/08 16/08/07 17/08/06 -
Price 1.65 1.45 1.56 0.89 0.56 0.75 0.59 -
P/RPS 1.57 1.47 2.10 1.53 1.09 0.34 0.26 34.90%
P/EPS 10.87 10.40 13.59 10.52 7.84 2.33 2.13 31.17%
EY 9.20 9.61 7.36 9.51 12.75 42.96 46.88 -23.74%
DY 1.70 1.66 1.54 2.25 5.71 21.33 23.73 -35.52%
P/NAPS 2.09 2.15 2.71 1.86 1.35 0.41 0.36 34.02%

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