[HSL] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.6%
YoY- 10.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 599,924 557,119 418,701 326,991 267,808 253,151 284,891 13.20%
PBT 121,257 107,718 86,672 60,764 55,445 50,695 46,119 17.46%
Tax -30,491 -27,243 -22,046 -15,496 -14,661 -14,896 -13,070 15.14%
NP 90,766 80,475 64,626 45,268 40,784 35,799 33,049 18.32%
-
NP to SH 90,762 80,471 64,625 45,268 40,784 35,799 33,049 18.31%
-
Tax Rate 25.15% 25.29% 25.44% 25.50% 26.44% 29.38% 28.34% -
Total Cost 509,158 476,644 354,075 281,723 227,024 217,352 251,842 12.43%
-
Net Worth 437,090 371,839 316,214 263,059 228,586 204,169 184,304 15.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 20,943 24,715 14,290 8,810 17,725 24,690 14,725 6.04%
Div Payout % 23.08% 30.71% 22.11% 19.46% 43.46% 68.97% 44.56% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 437,090 371,839 316,214 263,059 228,586 204,169 184,304 15.46%
NOSH 554,543 552,592 549,938 549,527 552,541 111,422 112,952 30.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.13% 14.44% 15.43% 13.84% 15.23% 14.14% 11.60% -
ROE 20.77% 21.64% 20.44% 17.21% 17.84% 17.53% 17.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.18 100.82 76.14 59.50 48.47 227.20 252.22 -13.14%
EPS 16.37 14.56 11.75 8.24 7.38 32.13 29.26 -9.21%
DPS 3.80 4.52 2.60 1.60 3.21 22.00 13.00 -18.51%
NAPS 0.7882 0.6729 0.575 0.4787 0.4137 1.8324 1.6317 -11.41%
Adjusted Per Share Value based on latest NOSH - 549,527
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 102.96 95.61 71.86 56.12 45.96 43.45 48.89 13.20%
EPS 15.58 13.81 11.09 7.77 7.00 6.14 5.67 18.33%
DPS 3.59 4.24 2.45 1.51 3.04 4.24 2.53 6.00%
NAPS 0.7501 0.6382 0.5427 0.4515 0.3923 0.3504 0.3163 15.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.58 1.67 1.36 0.76 0.69 0.95 0.59 -
P/RPS 1.46 1.66 1.79 1.28 1.42 0.42 0.23 36.03%
P/EPS 9.65 11.47 11.57 9.23 9.35 2.96 2.02 29.74%
EY 10.36 8.72 8.64 10.84 10.70 33.82 49.59 -22.95%
DY 2.41 2.71 1.91 2.11 4.65 23.16 22.03 -30.82%
P/NAPS 2.00 2.48 2.37 1.59 1.67 0.52 0.36 33.04%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 19/08/09 21/08/08 16/08/07 17/08/06 -
Price 1.65 1.45 1.56 0.89 0.56 0.75 0.59 -
P/RPS 1.53 1.44 2.05 1.50 1.16 0.33 0.23 37.09%
P/EPS 10.08 9.96 13.28 10.80 7.59 2.33 2.02 30.69%
EY 9.92 10.04 7.53 9.26 13.18 42.84 49.59 -23.50%
DY 2.30 3.12 1.67 1.80 5.73 29.33 22.03 -31.35%
P/NAPS 2.09 2.15 2.71 1.86 1.35 0.41 0.36 34.02%

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