[HSL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.6%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 443,156 422,928 338,010 261,706 221,701 184,822 195,534 14.59%
PBT 86,528 81,642 69,464 51,750 41,597 38,488 34,790 16.38%
Tax -21,741 -20,516 -17,651 -13,061 -10,808 -10,310 -11,151 11.75%
NP 64,787 61,126 51,813 38,689 30,789 28,178 23,639 18.27%
-
NP to SH 64,785 61,123 51,810 38,690 30,789 28,178 23,639 18.27%
-
Tax Rate 25.13% 25.13% 25.41% 25.24% 25.98% 26.79% 32.05% -
Total Cost 378,369 361,802 286,197 223,017 190,912 156,644 171,895 14.03%
-
Net Worth 458,648 391,750 330,521 278,469 239,722 213,484 192,264 15.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,758 6,625 6,572 5,495 8,860 8,910 15,819 -11.18%
Div Payout % 11.98% 10.84% 12.68% 14.20% 28.78% 31.62% 66.92% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 458,648 391,750 330,521 278,469 239,722 213,484 192,264 15.57%
NOSH 554,191 552,149 547,674 549,573 553,758 111,375 112,997 30.31%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.62% 14.45% 15.33% 14.78% 13.89% 15.25% 12.09% -
ROE 14.13% 15.60% 15.68% 13.89% 12.84% 13.20% 12.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.96 76.60 61.72 47.62 40.04 165.94 173.04 -12.06%
EPS 11.69 11.07 9.46 7.04 5.56 25.30 20.92 -9.23%
DPS 1.40 1.20 1.20 1.00 1.60 8.00 14.00 -31.84%
NAPS 0.8276 0.7095 0.6035 0.5067 0.4329 1.9168 1.7015 -11.30%
Adjusted Per Share Value based on latest NOSH - 550,427
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.06 72.58 58.01 44.91 38.05 31.72 33.56 14.59%
EPS 11.12 10.49 8.89 6.64 5.28 4.84 4.06 18.26%
DPS 1.33 1.14 1.13 0.94 1.52 1.53 2.71 -11.17%
NAPS 0.7871 0.6723 0.5672 0.4779 0.4114 0.3664 0.33 15.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.59 1.28 1.69 1.05 0.52 0.97 0.57 -
P/RPS 1.99 1.67 2.74 2.20 1.30 0.58 0.33 34.87%
P/EPS 13.60 11.56 17.86 14.91 9.35 3.83 2.72 30.73%
EY 7.35 8.65 5.60 6.70 10.69 26.08 36.70 -23.49%
DY 0.88 0.94 0.71 0.95 3.08 8.25 24.56 -42.55%
P/NAPS 1.92 1.80 2.80 2.07 1.20 0.51 0.33 34.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 25/11/10 19/11/09 20/11/08 15/11/07 16/11/06 -
Price 1.49 1.24 1.88 1.11 0.47 1.08 0.56 -
P/RPS 1.86 1.62 3.05 2.33 1.17 0.65 0.32 34.05%
P/EPS 12.75 11.20 19.87 15.77 8.45 4.27 2.68 29.65%
EY 7.85 8.93 5.03 6.34 11.83 23.43 37.36 -22.87%
DY 0.94 0.97 0.64 0.90 3.40 7.41 25.00 -42.09%
P/NAPS 1.80 1.75 3.12 2.19 1.09 0.56 0.33 32.64%

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