[HSL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.8%
YoY- 40.67%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 152,241 150,422 134,348 101,725 79,642 62,403 65,711 15.01%
PBT 30,386 30,160 27,281 20,670 14,823 13,986 12,810 15.46%
Tax -7,659 -7,596 -6,994 -5,204 -3,828 -3,758 -4,803 8.08%
NP 22,727 22,564 20,287 15,466 10,995 10,228 8,007 18.97%
-
NP to SH 22,727 22,563 20,286 15,467 10,995 10,228 8,007 18.97%
-
Tax Rate 25.21% 25.19% 25.64% 25.18% 25.82% 26.87% 37.49% -
Total Cost 129,514 127,858 114,061 86,259 68,647 52,175 57,704 14.41%
-
Net Worth 461,001 391,404 330,881 278,901 239,182 213,330 191,886 15.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 7,894 -
Div Payout % - - - - - - 98.59% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 461,001 391,404 330,881 278,901 239,182 213,330 191,886 15.71%
NOSH 557,034 551,662 548,270 550,427 552,512 111,294 112,774 30.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.93% 15.00% 15.10% 15.20% 13.81% 16.39% 12.19% -
ROE 4.93% 5.76% 6.13% 5.55% 4.60% 4.79% 4.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.33 27.27 24.50 18.48 14.41 56.07 58.27 -11.84%
EPS 4.08 4.09 3.70 2.81 1.99 9.19 7.10 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 0.8276 0.7095 0.6035 0.5067 0.4329 1.9168 1.7015 -11.30%
Adjusted Per Share Value based on latest NOSH - 550,427
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.13 25.82 23.06 17.46 13.67 10.71 11.28 15.01%
EPS 3.90 3.87 3.48 2.65 1.89 1.76 1.37 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
NAPS 0.7912 0.6717 0.5679 0.4787 0.4105 0.3661 0.3293 15.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.59 1.28 1.69 1.05 0.52 0.97 0.57 -
P/RPS 5.82 4.69 6.90 5.68 3.61 1.73 0.98 34.53%
P/EPS 38.97 31.30 45.68 37.37 26.13 10.55 8.03 30.08%
EY 2.57 3.20 2.19 2.68 3.83 9.47 12.46 -23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.28 -
P/NAPS 1.92 1.80 2.80 2.07 1.20 0.51 0.33 34.07%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 25/11/10 19/11/09 20/11/08 15/11/07 16/11/06 -
Price 1.49 1.24 1.88 1.11 0.47 1.08 0.56 -
P/RPS 5.45 4.55 7.67 6.01 3.26 1.93 0.96 33.52%
P/EPS 36.52 30.32 50.81 39.50 23.62 11.75 7.89 29.06%
EY 2.74 3.30 1.97 2.53 4.23 8.51 12.68 -22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 1.80 1.75 3.12 2.19 1.09 0.56 0.33 32.64%

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