[HSL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.01%
YoY- 59.58%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,111 158,587 150,266 113,315 87,368 63,346 65,021 16.18%
PBT 34,622 34,955 28,955 23,819 14,861 14,685 13,383 17.14%
Tax -8,714 -8,813 -7,329 -6,185 -3,811 -3,923 -3,541 16.17%
NP 25,908 26,142 21,626 17,634 11,050 10,762 9,842 17.48%
-
NP to SH 25,908 26,141 21,625 17,634 11,050 10,762 9,842 17.48%
-
Tax Rate 25.17% 25.21% 25.31% 25.97% 25.64% 26.71% 26.46% -
Total Cost 134,203 132,445 128,640 95,681 76,318 52,584 55,179 15.95%
-
Net Worth 480,774 410,183 338,700 291,867 243,597 217,161 194,655 16.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,486 13,180 18,084 7,690 3,315 8,885 7,882 10.66%
Div Payout % 55.91% 50.42% 83.63% 43.61% 30.00% 82.56% 80.09% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 480,774 410,183 338,700 291,867 243,597 217,161 194,655 16.24%
NOSH 557,161 549,180 544,710 549,345 552,500 111,062 112,608 30.50%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.18% 16.48% 14.39% 15.56% 12.65% 16.99% 15.14% -
ROE 5.39% 6.37% 6.38% 6.04% 4.54% 4.96% 5.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.74 28.88 27.59 20.63 15.81 57.04 57.74 -10.96%
EPS 4.65 4.76 3.97 3.21 2.00 9.69 8.74 -9.97%
DPS 2.60 2.40 3.32 1.40 0.60 8.00 7.00 -15.20%
NAPS 0.8629 0.7469 0.6218 0.5313 0.4409 1.9553 1.7286 -10.92%
Adjusted Per Share Value based on latest NOSH - 549,345
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.48 27.22 25.79 19.45 14.99 10.87 11.16 16.18%
EPS 4.45 4.49 3.71 3.03 1.90 1.85 1.69 17.49%
DPS 2.49 2.26 3.10 1.32 0.57 1.52 1.35 10.73%
NAPS 0.8251 0.704 0.5813 0.5009 0.4181 0.3727 0.3341 16.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.50 1.29 1.69 1.04 0.45 1.04 0.57 -
P/RPS 5.22 4.47 6.13 5.04 2.85 1.82 0.99 31.89%
P/EPS 32.26 27.10 42.57 32.40 22.50 10.73 6.52 30.50%
EY 3.10 3.69 2.35 3.09 4.44 9.32 15.33 -23.36%
DY 1.73 1.86 1.96 1.35 1.33 7.69 12.28 -27.84%
P/NAPS 1.74 1.73 2.72 1.96 1.02 0.53 0.33 31.89%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 26/02/07 -
Price 1.48 1.62 1.75 1.25 0.45 0.93 0.65 -
P/RPS 5.15 5.61 6.34 6.06 2.85 1.63 1.13 28.73%
P/EPS 31.83 34.03 44.08 38.94 22.50 9.60 7.44 27.38%
EY 3.14 2.94 2.27 2.57 4.44 10.42 13.45 -21.51%
DY 1.76 1.48 1.90 1.12 1.33 8.60 10.77 -26.03%
P/NAPS 1.72 2.17 2.81 2.35 1.02 0.48 0.38 28.58%

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