[HSL] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.58%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 603,267 581,515 488,276 375,021 309,069 248,168 260,555 15.00%
PBT 121,149 116,598 98,419 75,569 56,458 53,173 48,173 16.59%
Tax -30,455 -29,330 -24,980 -19,246 -14,619 -14,233 -14,692 12.90%
NP 90,694 87,268 73,439 56,323 41,839 38,940 33,481 18.04%
-
NP to SH 90,692 87,265 73,435 56,324 41,839 38,940 33,481 18.04%
-
Tax Rate 25.14% 25.15% 25.38% 25.47% 25.89% 26.77% 30.50% -
Total Cost 512,573 494,247 414,837 318,698 267,230 209,228 227,074 14.51%
-
Net Worth 478,058 412,259 340,760 291,950 244,005 217,727 195,326 16.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 22,160 19,870 24,770 13,188 12,175 17,816 15,819 5.77%
Div Payout % 24.43% 22.77% 33.73% 23.41% 29.10% 45.75% 47.25% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 478,058 412,259 340,760 291,950 244,005 217,727 195,326 16.07%
NOSH 554,013 551,960 548,022 549,502 553,425 111,352 112,996 30.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.03% 15.01% 15.04% 15.02% 13.54% 15.69% 12.85% -
ROE 18.97% 21.17% 21.55% 19.29% 17.15% 17.88% 17.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 108.89 105.35 89.10 68.25 55.85 222.87 230.59 -11.74%
EPS 16.37 15.81 13.40 10.25 7.56 34.97 29.63 -9.40%
DPS 4.00 3.60 4.52 2.40 2.20 16.00 14.00 -18.82%
NAPS 0.8629 0.7469 0.6218 0.5313 0.4409 1.9553 1.7286 -10.92%
Adjusted Per Share Value based on latest NOSH - 549,345
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 103.53 99.80 83.80 64.36 53.04 42.59 44.72 15.00%
EPS 15.56 14.98 12.60 9.67 7.18 6.68 5.75 18.02%
DPS 3.80 3.41 4.25 2.26 2.09 3.06 2.71 5.79%
NAPS 0.8205 0.7075 0.5848 0.5011 0.4188 0.3737 0.3352 16.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.50 1.29 1.69 1.04 0.45 1.04 0.57 -
P/RPS 1.38 1.22 1.90 1.52 0.81 0.47 0.25 32.90%
P/EPS 9.16 8.16 12.61 10.15 5.95 2.97 1.92 29.71%
EY 10.91 12.26 7.93 9.86 16.80 33.63 51.98 -22.89%
DY 2.67 2.79 2.67 2.31 4.89 15.38 24.56 -30.89%
P/NAPS 1.74 1.73 2.72 1.96 1.02 0.53 0.33 31.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 26/02/07 -
Price 1.48 1.62 1.75 1.25 0.45 0.93 0.65 -
P/RPS 1.36 1.54 1.96 1.83 0.81 0.42 0.28 30.10%
P/EPS 9.04 10.25 13.06 12.20 5.95 2.66 2.19 26.62%
EY 11.06 9.76 7.66 8.20 16.80 37.60 45.58 -21.00%
DY 2.70 2.22 2.58 1.92 4.89 17.20 21.54 -29.23%
P/NAPS 1.72 2.17 2.81 2.35 1.02 0.48 0.38 28.58%

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