[HSL] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.87%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 92,406 77,878 64,918 59,641 63,727 65,176 68,885 5.01%
PBT 18,201 13,973 13,218 11,032 10,287 9,490 8,191 14.22%
Tax -4,660 -3,554 -3,425 -2,954 -2,957 -2,739 -2,316 12.35%
NP 13,541 10,419 9,793 8,078 7,330 6,751 5,875 14.92%
-
NP to SH 13,541 10,419 9,793 8,078 7,330 6,751 5,875 14.92%
-
Tax Rate 25.60% 25.43% 25.91% 26.78% 28.75% 28.86% 28.27% -
Total Cost 78,865 67,459 55,125 51,563 56,397 58,425 63,010 3.80%
-
Net Worth 304,947 252,194 225,570 200,289 182,400 165,330 151,805 12.32%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 304,947 252,194 225,570 200,289 182,400 165,330 151,805 12.32%
NOSH 550,447 548,368 553,276 111,420 113,292 114,812 116,567 29.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.65% 13.38% 15.09% 13.54% 11.50% 10.36% 8.53% -
ROE 4.44% 4.13% 4.34% 4.03% 4.02% 4.08% 3.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.79 14.20 11.73 53.53 56.25 56.77 59.09 -18.91%
EPS 2.46 1.90 1.77 7.25 6.47 5.88 5.04 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.554 0.4599 0.4077 1.7976 1.61 1.44 1.3023 -13.27%
Adjusted Per Share Value based on latest NOSH - 111,420
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.86 13.37 11.14 10.24 10.94 11.19 11.82 5.01%
EPS 2.32 1.79 1.68 1.39 1.26 1.16 1.01 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5234 0.4328 0.3871 0.3437 0.313 0.2837 0.2605 12.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.48 0.48 0.78 0.65 0.63 0.58 0.67 -
P/RPS 8.82 3.38 6.65 1.21 1.12 1.02 1.13 40.81%
P/EPS 60.16 25.26 44.07 8.97 9.74 9.86 13.29 28.60%
EY 1.66 3.96 2.27 11.15 10.27 10.14 7.52 -22.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.04 1.91 0.36 0.39 0.40 0.51 31.75%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 18/05/05 18/05/04 -
Price 1.29 0.75 0.83 0.79 0.62 0.56 0.56 -
P/RPS 7.68 5.28 7.07 1.48 1.10 0.99 0.95 41.64%
P/EPS 52.44 39.47 46.89 10.90 9.58 9.52 11.11 29.50%
EY 1.91 2.53 2.13 9.18 10.44 10.50 9.00 -22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.63 2.04 0.44 0.39 0.39 0.43 32.51%

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