[HSL] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.39%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 556,796 494,504 369,624 311,512 259,672 238,564 254,908 13.89%
PBT 104,852 94,156 72,804 55,892 52,872 44,128 41,148 16.85%
Tax -26,452 -23,464 -18,640 -14,216 -13,700 -11,816 -11,828 14.34%
NP 78,400 70,692 54,164 41,676 39,172 32,312 29,320 17.79%
-
NP to SH 78,396 70,688 54,164 41,676 39,172 32,312 29,320 17.79%
-
Tax Rate 25.23% 24.92% 25.60% 25.43% 25.91% 26.78% 28.75% -
Total Cost 478,396 423,812 315,460 269,836 220,500 206,252 225,588 13.33%
-
Net Worth 427,838 360,364 304,947 252,194 225,570 200,289 182,400 15.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 427,838 360,364 304,947 252,194 225,570 200,289 182,400 15.25%
NOSH 547,458 553,981 550,447 548,368 553,276 111,420 113,292 29.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.08% 14.30% 14.65% 13.38% 15.09% 13.54% 11.50% -
ROE 18.32% 19.62% 17.76% 16.53% 17.37% 16.13% 16.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 101.71 89.26 67.15 56.81 46.93 214.11 225.00 -12.38%
EPS 14.32 12.76 9.84 7.60 7.08 29.00 25.88 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7815 0.6505 0.554 0.4599 0.4077 1.7976 1.61 -11.33%
Adjusted Per Share Value based on latest NOSH - 548,368
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 95.56 84.87 63.44 53.46 44.57 40.94 43.75 13.89%
EPS 13.45 12.13 9.30 7.15 6.72 5.55 5.03 17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7343 0.6185 0.5234 0.4328 0.3871 0.3437 0.313 15.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.57 1.74 1.48 0.48 0.78 0.65 0.63 -
P/RPS 1.54 1.95 2.20 0.84 1.66 0.30 0.28 32.82%
P/EPS 10.96 13.64 15.04 6.32 11.02 2.24 2.43 28.50%
EY 9.12 7.33 6.65 15.83 9.08 44.62 41.08 -22.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.67 2.67 1.04 1.91 0.36 0.39 31.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 -
Price 1.47 1.67 1.29 0.75 0.83 0.79 0.62 -
P/RPS 1.45 1.87 1.92 1.32 1.77 0.37 0.28 31.50%
P/EPS 10.27 13.09 13.11 9.87 11.72 2.72 2.40 27.38%
EY 9.74 7.64 7.63 10.13 8.53 36.71 41.74 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.57 2.33 1.63 2.04 0.44 0.39 29.94%

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