[HSL] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.49%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 369,624 311,512 259,672 238,564 254,908 260,704 275,540 5.01%
PBT 72,804 55,892 52,872 44,128 41,148 37,960 32,764 14.22%
Tax -18,640 -14,216 -13,700 -11,816 -11,828 -10,956 -9,264 12.35%
NP 54,164 41,676 39,172 32,312 29,320 27,004 23,500 14.92%
-
NP to SH 54,164 41,676 39,172 32,312 29,320 27,004 23,500 14.92%
-
Tax Rate 25.60% 25.43% 25.91% 26.78% 28.75% 28.86% 28.27% -
Total Cost 315,460 269,836 220,500 206,252 225,588 233,700 252,040 3.80%
-
Net Worth 304,947 252,194 225,570 200,289 182,400 165,330 151,805 12.32%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 304,947 252,194 225,570 200,289 182,400 165,330 151,805 12.32%
NOSH 550,447 548,368 553,276 111,420 113,292 114,812 116,567 29.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.65% 13.38% 15.09% 13.54% 11.50% 10.36% 8.53% -
ROE 17.76% 16.53% 17.37% 16.13% 16.07% 16.33% 15.48% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 67.15 56.81 46.93 214.11 225.00 227.07 236.38 -18.91%
EPS 9.84 7.60 7.08 29.00 25.88 23.52 20.16 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.554 0.4599 0.4077 1.7976 1.61 1.44 1.3023 -13.27%
Adjusted Per Share Value based on latest NOSH - 111,420
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.44 53.46 44.57 40.94 43.75 44.74 47.29 5.01%
EPS 9.30 7.15 6.72 5.55 5.03 4.63 4.03 14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.4328 0.3871 0.3437 0.313 0.2837 0.2605 12.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.48 0.48 0.78 0.65 0.63 0.58 0.67 -
P/RPS 2.20 0.84 1.66 0.30 0.28 0.26 0.28 40.97%
P/EPS 15.04 6.32 11.02 2.24 2.43 2.47 3.32 28.61%
EY 6.65 15.83 9.08 44.62 41.08 40.55 30.09 -22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.04 1.91 0.36 0.39 0.40 0.51 31.75%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 18/05/05 18/05/04 -
Price 1.29 0.75 0.83 0.79 0.62 0.56 0.56 -
P/RPS 1.92 1.32 1.77 0.37 0.28 0.25 0.24 41.39%
P/EPS 13.11 9.87 11.72 2.72 2.40 2.38 2.78 29.48%
EY 7.63 10.13 8.53 36.71 41.74 42.00 36.00 -22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.63 2.04 0.44 0.39 0.39 0.43 32.51%

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