[HSL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.65%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 450,680 348,941 295,601 246,429 260,712 283,929 286,717 7.82%
PBT 92,618 69,000 55,462 51,317 46,386 43,333 36,240 16.91%
Tax -23,534 -17,414 -14,410 -13,746 -14,868 -12,208 -10,225 14.89%
NP 69,084 51,585 41,052 37,570 31,518 31,125 26,014 17.66%
-
NP to SH 69,080 51,586 41,052 37,570 31,518 31,125 26,014 17.66%
-
Tax Rate 25.41% 25.24% 25.98% 26.79% 32.05% 28.17% 28.21% -
Total Cost 381,596 297,356 254,549 208,858 229,193 252,804 260,702 6.55%
-
Net Worth 330,521 278,469 239,722 213,484 192,264 173,731 158,770 12.99%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,762 7,327 11,813 11,880 21,092 10,669 7,742 2.08%
Div Payout % 12.68% 14.20% 28.78% 31.62% 66.92% 34.28% 29.76% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 330,521 278,469 239,722 213,484 192,264 173,731 158,770 12.99%
NOSH 547,674 549,573 553,758 111,375 112,997 114,319 116,136 29.48%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.33% 14.78% 13.89% 15.25% 12.09% 10.96% 9.07% -
ROE 20.90% 18.53% 17.12% 17.60% 16.39% 17.92% 16.39% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.29 63.49 53.38 221.26 230.72 248.37 246.88 -16.72%
EPS 12.61 9.39 7.41 33.73 27.89 27.23 22.40 -9.12%
DPS 1.60 1.33 2.13 10.67 18.67 9.33 6.67 -21.16%
NAPS 0.6035 0.5067 0.4329 1.9168 1.7015 1.5197 1.3671 -12.73%
Adjusted Per Share Value based on latest NOSH - 111,294
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 77.35 59.89 50.73 42.29 44.74 48.73 49.21 7.82%
EPS 11.86 8.85 7.05 6.45 5.41 5.34 4.46 17.69%
DPS 1.50 1.26 2.03 2.04 3.62 1.83 1.33 2.02%
NAPS 0.5672 0.4779 0.4114 0.3664 0.33 0.2982 0.2725 12.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.69 1.05 0.52 0.97 0.57 0.53 0.58 -
P/RPS 2.05 1.65 0.97 0.44 0.25 0.21 0.23 43.96%
P/EPS 13.40 11.19 7.01 2.88 2.04 1.95 2.59 31.49%
EY 7.46 8.94 14.26 34.78 48.94 51.37 38.62 -23.96%
DY 0.95 1.27 4.10 11.00 32.75 17.61 11.49 -33.98%
P/NAPS 2.80 2.07 1.20 0.51 0.33 0.35 0.42 37.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 -
Price 1.88 1.11 0.47 1.08 0.56 0.51 0.60 -
P/RPS 2.28 1.75 0.88 0.49 0.24 0.21 0.24 45.50%
P/EPS 14.90 11.83 6.34 3.20 2.01 1.87 2.68 33.08%
EY 6.71 8.46 15.77 31.23 49.81 53.39 37.33 -24.86%
DY 0.85 1.20 4.54 9.88 33.33 18.30 11.11 -34.83%
P/NAPS 3.12 2.19 1.09 0.56 0.33 0.34 0.44 38.58%

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