[HSL] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.3%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 548,449 603,267 581,515 488,276 375,021 309,069 248,168 14.11%
PBT 113,983 121,149 116,598 98,419 75,569 56,458 53,173 13.53%
Tax -28,781 -30,455 -29,330 -24,980 -19,246 -14,619 -14,233 12.44%
NP 85,202 90,694 87,268 73,439 56,323 41,839 38,940 13.92%
-
NP to SH 85,202 90,692 87,265 73,435 56,324 41,839 38,940 13.92%
-
Tax Rate 25.25% 25.14% 25.15% 25.38% 25.47% 25.89% 26.77% -
Total Cost 463,247 512,573 494,247 414,837 318,698 267,230 209,228 14.15%
-
Net Worth 539,870 478,058 412,259 340,760 291,950 244,005 217,727 16.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,810 22,160 19,870 24,770 13,188 12,175 17,816 0.90%
Div Payout % 22.08% 24.43% 22.77% 33.73% 23.41% 29.10% 45.75% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 539,870 478,058 412,259 340,760 291,950 244,005 217,727 16.32%
NOSH 553,259 554,013 551,960 548,022 549,502 553,425 111,352 30.59%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.54% 15.03% 15.01% 15.04% 15.02% 13.54% 15.69% -
ROE 15.78% 18.97% 21.17% 21.55% 19.29% 17.15% 17.88% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.13 108.89 105.35 89.10 68.25 55.85 222.87 -12.61%
EPS 15.40 16.37 15.81 13.40 10.25 7.56 34.97 -12.76%
DPS 3.40 4.00 3.60 4.52 2.40 2.20 16.00 -22.73%
NAPS 0.9758 0.8629 0.7469 0.6218 0.5313 0.4409 1.9553 -10.92%
Adjusted Per Share Value based on latest NOSH - 544,710
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 94.13 103.53 99.80 83.80 64.36 53.04 42.59 14.11%
EPS 14.62 15.56 14.98 12.60 9.67 7.18 6.68 13.93%
DPS 3.23 3.80 3.41 4.25 2.26 2.09 3.06 0.90%
NAPS 0.9265 0.8205 0.7075 0.5848 0.5011 0.4188 0.3737 16.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.87 1.50 1.29 1.69 1.04 0.45 1.04 -
P/RPS 1.89 1.38 1.22 1.90 1.52 0.81 0.47 26.07%
P/EPS 12.14 9.16 8.16 12.61 10.15 5.95 2.97 26.42%
EY 8.24 10.91 12.26 7.93 9.86 16.80 33.63 -20.87%
DY 1.82 2.67 2.79 2.67 2.31 4.89 15.38 -29.90%
P/NAPS 1.92 1.74 1.73 2.72 1.96 1.02 0.53 23.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.73 1.48 1.62 1.75 1.25 0.45 0.93 -
P/RPS 1.75 1.36 1.54 1.96 1.83 0.81 0.42 26.82%
P/EPS 11.23 9.04 10.25 13.06 12.20 5.95 2.66 27.10%
EY 8.90 11.06 9.76 7.66 8.20 16.80 37.60 -21.33%
DY 1.97 2.70 2.22 2.58 1.92 4.89 17.20 -30.28%
P/NAPS 1.77 1.72 2.17 2.81 2.35 1.02 0.48 24.27%

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