[HSL] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -77.23%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 77,878 64,918 59,641 63,727 65,176 68,885 58,649 4.83%
PBT 13,973 13,218 11,032 10,287 9,490 8,191 6,052 14.95%
Tax -3,554 -3,425 -2,954 -2,957 -2,739 -2,316 -1,788 12.11%
NP 10,419 9,793 8,078 7,330 6,751 5,875 4,264 16.04%
-
NP to SH 10,419 9,793 8,078 7,330 6,751 5,875 4,264 16.04%
-
Tax Rate 25.43% 25.91% 26.78% 28.75% 28.86% 28.27% 29.54% -
Total Cost 67,459 55,125 51,563 56,397 58,425 63,010 54,385 3.65%
-
Net Worth 252,194 225,570 200,289 182,400 165,330 151,805 139,657 10.34%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 252,194 225,570 200,289 182,400 165,330 151,805 139,657 10.34%
NOSH 548,368 553,276 111,420 113,292 114,812 116,567 74,285 39.49%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 13.38% 15.09% 13.54% 11.50% 10.36% 8.53% 7.27% -
ROE 4.13% 4.34% 4.03% 4.02% 4.08% 3.87% 3.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 14.20 11.73 53.53 56.25 56.77 59.09 78.95 -24.84%
EPS 1.90 1.77 7.25 6.47 5.88 5.04 5.74 -16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4599 0.4077 1.7976 1.61 1.44 1.3023 1.88 -20.89%
Adjusted Per Share Value based on latest NOSH - 113,292
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 13.37 11.14 10.24 10.94 11.19 11.82 10.07 4.83%
EPS 1.79 1.68 1.39 1.26 1.16 1.01 0.73 16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4328 0.3871 0.3437 0.313 0.2837 0.2605 0.2397 10.33%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.48 0.78 0.65 0.63 0.58 0.67 0.39 -
P/RPS 3.38 6.65 1.21 1.12 1.02 1.13 0.49 37.93%
P/EPS 25.26 44.07 8.97 9.74 9.86 13.29 6.79 24.45%
EY 3.96 2.27 11.15 10.27 10.14 7.52 14.72 -19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.91 0.36 0.39 0.40 0.51 0.21 30.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 15/05/08 17/05/07 18/05/06 18/05/05 18/05/04 22/05/03 -
Price 0.75 0.83 0.79 0.62 0.56 0.56 0.41 -
P/RPS 5.28 7.07 1.48 1.10 0.99 0.95 0.52 47.10%
P/EPS 39.47 46.89 10.90 9.58 9.52 11.11 7.14 32.93%
EY 2.53 2.13 9.18 10.44 10.50 9.00 14.00 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.04 0.44 0.39 0.39 0.43 0.22 39.58%

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