[HSL] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.55%
YoY- -6.5%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 101,725 79,642 62,403 65,711 77,668 72,810 67,504 7.06%
PBT 20,670 14,823 13,986 12,810 11,851 9,873 7,325 18.85%
Tax -5,204 -3,828 -3,758 -4,803 -3,287 -2,805 -2,267 14.83%
NP 15,466 10,995 10,228 8,007 8,564 7,068 5,058 20.45%
-
NP to SH 15,467 10,995 10,228 8,007 8,564 7,068 5,058 20.45%
-
Tax Rate 25.18% 25.82% 26.87% 37.49% 27.74% 28.41% 30.95% -
Total Cost 86,259 68,647 52,175 57,704 69,104 65,742 62,446 5.52%
-
Net Worth 278,901 239,182 213,330 191,886 173,067 158,404 142,736 11.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 7,894 - - - -
Div Payout % - - - 98.59% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 278,901 239,182 213,330 191,886 173,067 158,404 142,736 11.80%
NOSH 550,427 552,512 111,294 112,774 113,882 115,868 73,198 39.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.20% 13.81% 16.39% 12.19% 11.03% 9.71% 7.49% -
ROE 5.55% 4.60% 4.79% 4.17% 4.95% 4.46% 3.54% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.48 14.41 56.07 58.27 68.20 62.84 92.22 -23.48%
EPS 2.81 1.99 9.19 7.10 7.52 6.10 6.91 -13.91%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 0.5067 0.4329 1.9168 1.7015 1.5197 1.3671 1.95 -20.10%
Adjusted Per Share Value based on latest NOSH - 112,774
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 17.46 13.67 10.71 11.28 13.33 12.50 11.59 7.06%
EPS 2.65 1.89 1.76 1.37 1.47 1.21 0.87 20.37%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.4787 0.4105 0.3661 0.3293 0.297 0.2719 0.245 11.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.05 0.52 0.97 0.57 0.53 0.58 0.55 -
P/RPS 5.68 3.61 1.73 0.98 0.78 0.92 0.60 45.39%
P/EPS 37.37 26.13 10.55 8.03 7.05 9.51 7.96 29.36%
EY 2.68 3.83 9.47 12.46 14.19 10.52 12.56 -22.67%
DY 0.00 0.00 0.00 12.28 0.00 0.00 0.00 -
P/NAPS 2.07 1.20 0.51 0.33 0.35 0.42 0.28 39.53%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 -
Price 1.11 0.47 1.08 0.56 0.51 0.60 0.78 -
P/RPS 6.01 3.26 1.93 0.96 0.75 0.95 0.85 38.49%
P/EPS 39.50 23.62 11.75 7.89 6.78 9.84 11.29 23.18%
EY 2.53 4.23 8.51 12.68 14.75 10.17 8.86 -18.83%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
P/NAPS 2.19 1.09 0.56 0.33 0.34 0.44 0.40 32.72%

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