[HSL] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.61%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 134,348 101,725 79,642 62,403 65,711 77,668 72,810 10.74%
PBT 27,281 20,670 14,823 13,986 12,810 11,851 9,873 18.44%
Tax -6,994 -5,204 -3,828 -3,758 -4,803 -3,287 -2,805 16.43%
NP 20,287 15,466 10,995 10,228 8,007 8,564 7,068 19.20%
-
NP to SH 20,286 15,467 10,995 10,228 8,007 8,564 7,068 19.20%
-
Tax Rate 25.64% 25.18% 25.82% 26.87% 37.49% 27.74% 28.41% -
Total Cost 114,061 86,259 68,647 52,175 57,704 69,104 65,742 9.61%
-
Net Worth 330,881 278,901 239,182 213,330 191,886 173,067 158,404 13.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 7,894 - - -
Div Payout % - - - - 98.59% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 330,881 278,901 239,182 213,330 191,886 173,067 158,404 13.05%
NOSH 548,270 550,427 552,512 111,294 112,774 113,882 115,868 29.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 15.10% 15.20% 13.81% 16.39% 12.19% 11.03% 9.71% -
ROE 6.13% 5.55% 4.60% 4.79% 4.17% 4.95% 4.46% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 24.50 18.48 14.41 56.07 58.27 68.20 62.84 -14.52%
EPS 3.70 2.81 1.99 9.19 7.10 7.52 6.10 -7.99%
DPS 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 0.6035 0.5067 0.4329 1.9168 1.7015 1.5197 1.3671 -12.73%
Adjusted Per Share Value based on latest NOSH - 111,294
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.06 17.46 13.67 10.71 11.28 13.33 12.50 10.74%
EPS 3.48 2.65 1.89 1.76 1.37 1.47 1.21 19.24%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.5679 0.4787 0.4105 0.3661 0.3293 0.297 0.2719 13.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.69 1.05 0.52 0.97 0.57 0.53 0.58 -
P/RPS 6.90 5.68 3.61 1.73 0.98 0.78 0.92 39.88%
P/EPS 45.68 37.37 26.13 10.55 8.03 7.05 9.51 29.87%
EY 2.19 2.68 3.83 9.47 12.46 14.19 10.52 -23.00%
DY 0.00 0.00 0.00 0.00 12.28 0.00 0.00 -
P/NAPS 2.80 2.07 1.20 0.51 0.33 0.35 0.42 37.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 20/11/08 15/11/07 16/11/06 21/11/05 23/11/04 -
Price 1.88 1.11 0.47 1.08 0.56 0.51 0.60 -
P/RPS 7.67 6.01 3.26 1.93 0.96 0.75 0.95 41.61%
P/EPS 50.81 39.50 23.62 11.75 7.89 6.78 9.84 31.45%
EY 1.97 2.53 4.23 8.51 12.68 14.75 10.17 -23.92%
DY 0.00 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 3.12 2.19 1.09 0.56 0.33 0.34 0.44 38.58%

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