[HSL] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 12.81%
YoY- 31.16%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 130,118 152,241 150,422 134,348 101,725 79,642 62,403 13.01%
PBT 27,981 30,386 30,160 27,281 20,670 14,823 13,986 12.24%
Tax -7,148 -7,659 -7,596 -6,994 -5,204 -3,828 -3,758 11.30%
NP 20,833 22,727 22,564 20,287 15,466 10,995 10,228 12.57%
-
NP to SH 20,833 22,727 22,563 20,286 15,467 10,995 10,228 12.57%
-
Tax Rate 25.55% 25.21% 25.19% 25.64% 25.18% 25.82% 26.87% -
Total Cost 109,285 129,514 127,858 114,061 86,259 68,647 52,175 13.10%
-
Net Worth 523,643 461,001 391,404 330,881 278,901 239,182 213,330 16.12%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 523,643 461,001 391,404 330,881 278,901 239,182 213,330 16.12%
NOSH 552,599 557,034 551,662 548,270 550,427 552,512 111,294 30.58%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.01% 14.93% 15.00% 15.10% 15.20% 13.81% 16.39% -
ROE 3.98% 4.93% 5.76% 6.13% 5.55% 4.60% 4.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.55 27.33 27.27 24.50 18.48 14.41 56.07 -13.44%
EPS 3.77 4.08 4.09 3.70 2.81 1.99 9.19 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9476 0.8276 0.7095 0.6035 0.5067 0.4329 1.9168 -11.06%
Adjusted Per Share Value based on latest NOSH - 548,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.33 26.13 25.82 23.06 17.46 13.67 10.71 13.01%
EPS 3.58 3.90 3.87 3.48 2.65 1.89 1.76 12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8987 0.7912 0.6717 0.5679 0.4787 0.4105 0.3661 16.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.84 1.59 1.28 1.69 1.05 0.52 0.97 -
P/RPS 7.81 5.82 4.69 6.90 5.68 3.61 1.73 28.52%
P/EPS 48.81 38.97 31.30 45.68 37.37 26.13 10.55 29.05%
EY 2.05 2.57 3.20 2.19 2.68 3.83 9.47 -22.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.92 1.80 2.80 2.07 1.20 0.51 24.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 22/11/11 25/11/10 19/11/09 20/11/08 15/11/07 -
Price 1.93 1.49 1.24 1.88 1.11 0.47 1.08 -
P/RPS 8.20 5.45 4.55 7.67 6.01 3.26 1.93 27.23%
P/EPS 51.19 36.52 30.32 50.81 39.50 23.62 11.75 27.76%
EY 1.95 2.74 3.30 1.97 2.53 4.23 8.51 -21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.80 1.75 3.12 2.19 1.09 0.56 24.01%

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