[HSL] YoY TTM 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- 6.2%
YoY- 17.01%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 451,324 349,074 285,047 249,843 272,934 283,722 309,617 6.47%
PBT 93,283 66,611 56,282 51,871 47,078 42,771 36,777 16.77%
Tax -23,836 -16,872 -14,731 -13,851 -14,586 -12,105 -10,288 15.02%
NP 69,447 49,739 41,551 38,020 32,492 30,666 26,489 17.41%
-
NP to SH 69,444 49,740 41,551 38,020 32,492 30,666 26,489 17.41%
-
Tax Rate 25.55% 25.33% 26.17% 26.70% 30.98% 28.30% 27.97% -
Total Cost 381,877 299,335 243,496 211,823 240,442 253,056 283,128 5.11%
-
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 14,290 8,810 17,725 16,796 22,619 16,103 13,102 1.45%
Div Payout % 20.58% 17.71% 42.66% 44.18% 69.62% 52.51% 49.46% -
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 15.39% 14.25% 14.58% 15.22% 11.90% 10.81% 8.56% -
ROE 20.99% 17.83% 17.37% 17.82% 16.93% 17.72% 16.72% -
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 82.32 63.42 51.59 224.49 242.02 249.13 267.21 -17.81%
EPS 12.67 9.04 7.52 34.16 28.81 26.93 22.86 -9.36%
DPS 2.60 1.60 3.21 15.00 20.00 14.00 11.31 -21.72%
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 77.46 59.91 48.92 42.88 46.84 48.69 53.14 6.47%
EPS 11.92 8.54 7.13 6.53 5.58 5.26 4.55 17.40%
DPS 2.45 1.51 3.04 2.88 3.88 2.76 2.25 1.42%
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 2.05 1.66 1.01 0.43 0.24 0.21 0.22 45.03%
P/EPS 13.34 11.62 6.91 2.84 1.98 1.97 2.54 31.82%
EY 7.49 8.61 14.46 35.22 50.55 50.81 39.42 -24.16%
DY 1.54 1.52 6.17 15.46 35.09 26.42 19.50 -34.48%
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 2.28 1.75 0.91 0.48 0.23 0.20 0.22 47.63%
P/EPS 14.84 12.28 6.25 3.16 1.94 1.89 2.62 33.49%
EY 6.74 8.14 16.00 31.63 51.45 52.80 38.10 -25.06%
DY 1.38 1.44 6.83 13.89 35.71 27.45 18.85 -35.30%
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