[HSL] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 113.26%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 159,981 142,059 122,419 129,823 135,279 142,228 125,443 4.13%
PBT 31,079 26,774 24,502 21,980 20,649 17,307 12,437 16.47%
Tax -7,856 -6,980 -6,552 -6,348 -5,869 -4,864 -3,785 12.92%
NP 23,223 19,794 17,950 15,632 14,780 12,443 8,652 17.86%
-
NP to SH 23,223 19,794 17,950 15,632 14,780 12,443 8,652 17.86%
-
Tax Rate 25.28% 26.07% 26.74% 28.88% 28.42% 28.10% 30.43% -
Total Cost 136,758 122,265 104,469 114,191 120,499 129,785 116,791 2.66%
-
Net Worth 262,809 229,377 204,168 184,430 165,737 152,197 139,286 11.15%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,490 8,871 8,913 7,912 8,007 6,529 4,421 3.67%
Div Payout % 23.64% 44.82% 49.66% 50.61% 54.18% 52.47% 51.11% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 262,809 229,377 204,168 184,430 165,737 152,197 139,286 11.15%
NOSH 549,007 554,453 111,421 113,029 114,396 116,181 73,696 39.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.52% 13.93% 14.66% 12.04% 10.93% 8.75% 6.90% -
ROE 8.84% 8.63% 8.79% 8.48% 8.92% 8.18% 6.21% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.14 25.62 109.87 114.86 118.25 122.42 170.22 -25.46%
EPS 4.23 3.57 16.11 13.83 12.92 10.71 11.74 -15.63%
DPS 1.00 1.60 8.00 7.00 7.00 5.62 6.00 -25.79%
NAPS 0.4787 0.4137 1.8324 1.6317 1.4488 1.31 1.89 -20.44%
Adjusted Per Share Value based on latest NOSH - 112,952
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 27.46 24.38 21.01 22.28 23.22 24.41 21.53 4.13%
EPS 3.99 3.40 3.08 2.68 2.54 2.14 1.48 17.95%
DPS 0.94 1.52 1.53 1.36 1.37 1.12 0.76 3.60%
NAPS 0.451 0.3937 0.3504 0.3165 0.2844 0.2612 0.239 11.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.76 0.69 0.95 0.59 0.53 0.59 0.49 -
P/RPS 2.61 2.69 0.86 0.51 0.45 0.48 0.29 44.17%
P/EPS 17.97 19.33 5.90 4.27 4.10 5.51 4.17 27.53%
EY 5.57 5.17 16.96 23.44 24.38 18.15 23.96 -21.56%
DY 1.32 2.32 8.42 11.86 13.21 9.53 12.24 -30.98%
P/NAPS 1.59 1.67 0.52 0.36 0.37 0.45 0.26 35.19%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 16/08/07 17/08/06 22/08/05 24/08/04 21/08/03 -
Price 0.89 0.56 0.75 0.59 0.55 0.51 0.51 -
P/RPS 3.05 2.19 0.68 0.51 0.47 0.42 0.30 47.13%
P/EPS 21.04 15.69 4.66 4.27 4.26 4.76 4.34 30.06%
EY 4.75 6.38 21.48 23.44 23.49 21.00 23.02 -23.11%
DY 1.12 2.86 10.67 11.86 12.73 11.02 11.76 -32.39%
P/NAPS 1.86 1.35 0.41 0.36 0.38 0.39 0.27 37.89%

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