[HSL] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.89%
YoY- 7.44%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 581,515 488,276 375,021 309,069 248,168 260,555 290,347 12.26%
PBT 116,598 98,419 75,569 56,458 53,173 48,173 44,788 17.27%
Tax -29,330 -24,980 -19,246 -14,619 -14,233 -14,692 -12,591 15.12%
NP 87,268 73,439 56,323 41,839 38,940 33,481 32,197 18.07%
-
NP to SH 87,265 73,435 56,324 41,839 38,940 33,481 32,197 18.06%
-
Tax Rate 25.15% 25.38% 25.47% 25.89% 26.77% 30.50% 28.11% -
Total Cost 494,247 414,837 318,698 267,230 209,228 227,074 258,150 11.42%
-
Net Worth 412,259 340,760 291,950 244,005 217,727 195,326 177,512 15.07%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 19,870 24,770 13,188 12,175 17,816 15,819 14,858 4.96%
Div Payout % 22.77% 33.73% 23.41% 29.10% 45.75% 47.25% 46.15% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 412,259 340,760 291,950 244,005 217,727 195,326 177,512 15.07%
NOSH 551,960 548,022 549,502 553,425 111,352 112,996 114,295 29.99%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.01% 15.04% 15.02% 13.54% 15.69% 12.85% 11.09% -
ROE 21.17% 21.55% 19.29% 17.15% 17.88% 17.14% 18.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 105.35 89.10 68.25 55.85 222.87 230.59 254.03 -13.63%
EPS 15.81 13.40 10.25 7.56 34.97 29.63 28.17 -9.17%
DPS 3.60 4.52 2.40 2.20 16.00 14.00 13.00 -19.25%
NAPS 0.7469 0.6218 0.5313 0.4409 1.9553 1.7286 1.5531 -11.48%
Adjusted Per Share Value based on latest NOSH - 552,500
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 99.80 83.80 64.36 53.04 42.59 44.72 49.83 12.26%
EPS 14.98 12.60 9.67 7.18 6.68 5.75 5.53 18.05%
DPS 3.41 4.25 2.26 2.09 3.06 2.71 2.55 4.96%
NAPS 0.7075 0.5848 0.5011 0.4188 0.3737 0.3352 0.3046 15.07%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.29 1.69 1.04 0.45 1.04 0.57 0.51 -
P/RPS 1.22 1.90 1.52 0.81 0.47 0.25 0.20 35.15%
P/EPS 8.16 12.61 10.15 5.95 2.97 1.92 1.81 28.51%
EY 12.26 7.93 9.86 16.80 33.63 51.98 55.24 -22.18%
DY 2.79 2.67 2.31 4.89 15.38 24.56 25.49 -30.82%
P/NAPS 1.73 2.72 1.96 1.02 0.53 0.33 0.33 31.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 26/02/07 27/02/06 -
Price 1.62 1.75 1.25 0.45 0.93 0.65 0.58 -
P/RPS 1.54 1.96 1.83 0.81 0.42 0.28 0.23 37.26%
P/EPS 10.25 13.06 12.20 5.95 2.66 2.19 2.06 30.64%
EY 9.76 7.66 8.20 16.80 37.60 45.58 48.57 -23.45%
DY 2.22 2.58 1.92 4.89 17.20 21.54 22.41 -31.96%
P/NAPS 2.17 2.81 2.35 1.02 0.48 0.38 0.37 34.27%

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