[HSL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.57%
YoY- 33.91%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 540,761 590,874 563,904 450,680 348,941 295,601 246,429 13.98%
PBT 112,402 115,370 108,856 92,618 69,000 55,462 51,317 13.94%
Tax -28,452 -28,988 -27,354 -23,534 -17,414 -14,410 -13,746 12.87%
NP 83,950 86,382 81,501 69,084 51,585 41,052 37,570 14.32%
-
NP to SH 83,950 86,380 81,497 69,080 51,586 41,052 37,570 14.32%
-
Tax Rate 25.31% 25.13% 25.13% 25.41% 25.24% 25.98% 26.79% -
Total Cost 456,810 504,492 482,402 381,596 297,356 254,549 208,858 13.91%
-
Net Worth 524,285 458,648 391,750 330,521 278,469 239,722 213,484 16.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,803 10,344 8,834 8,762 7,327 11,813 11,880 -0.10%
Div Payout % 14.06% 11.98% 10.84% 12.68% 14.20% 28.78% 31.62% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 524,285 458,648 391,750 330,521 278,469 239,722 213,484 16.13%
NOSH 553,277 554,191 552,149 547,674 549,573 553,758 111,375 30.59%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.52% 14.62% 14.45% 15.33% 14.78% 13.89% 15.25% -
ROE 16.01% 18.83% 20.80% 20.90% 18.53% 17.12% 17.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 97.74 106.62 102.13 82.29 63.49 53.38 221.26 -12.71%
EPS 15.17 15.59 14.76 12.61 9.39 7.41 33.73 -12.45%
DPS 2.13 1.87 1.60 1.60 1.33 2.13 10.67 -23.53%
NAPS 0.9476 0.8276 0.7095 0.6035 0.5067 0.4329 1.9168 -11.06%
Adjusted Per Share Value based on latest NOSH - 548,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 92.81 101.41 96.78 77.35 59.89 50.73 42.29 13.98%
EPS 14.41 14.82 13.99 11.86 8.85 7.05 6.45 14.32%
DPS 2.03 1.78 1.52 1.50 1.26 2.03 2.04 -0.08%
NAPS 0.8998 0.7871 0.6723 0.5672 0.4779 0.4114 0.3664 16.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.84 1.59 1.28 1.69 1.05 0.52 0.97 -
P/RPS 1.88 1.49 1.25 2.05 1.65 0.97 0.44 27.35%
P/EPS 12.13 10.20 8.67 13.40 11.19 7.01 2.88 27.05%
EY 8.25 9.80 11.53 7.46 8.94 14.26 34.78 -21.30%
DY 1.16 1.17 1.25 0.95 1.27 4.10 11.00 -31.24%
P/NAPS 1.94 1.92 1.80 2.80 2.07 1.20 0.51 24.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 22/11/11 25/11/10 19/11/09 20/11/08 15/11/07 -
Price 1.93 1.49 1.24 1.88 1.11 0.47 1.08 -
P/RPS 1.97 1.40 1.21 2.28 1.75 0.88 0.49 26.07%
P/EPS 12.72 9.56 8.40 14.90 11.83 6.34 3.20 25.83%
EY 7.86 10.46 11.90 6.71 8.46 15.77 31.23 -20.52%
DY 1.11 1.25 1.29 0.85 1.20 4.54 9.88 -30.51%
P/NAPS 2.04 1.80 1.75 3.12 2.19 1.09 0.56 24.01%

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