[HSL] YoY TTM 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- 7.46%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 565,683 601,743 573,193 451,324 349,074 285,047 249,843 14.57%
PBT 118,924 121,483 110,597 93,283 66,611 56,282 51,871 14.81%
Tax -30,053 -30,554 -27,845 -23,836 -16,872 -14,731 -13,851 13.76%
NP 88,871 90,929 82,752 69,447 49,739 41,551 38,020 15.18%
-
NP to SH 88,871 90,926 82,748 69,444 49,740 41,551 38,020 15.18%
-
Tax Rate 25.27% 25.15% 25.18% 25.55% 25.33% 26.17% 26.70% -
Total Cost 476,812 510,814 490,441 381,877 299,335 243,496 211,823 14.46%
-
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 23,362 20,943 24,715 14,290 8,810 17,725 16,796 5.64%
Div Payout % 26.29% 23.03% 29.87% 20.58% 17.71% 42.66% 44.18% -
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 15.71% 15.11% 14.44% 15.39% 14.25% 14.58% 15.22% -
ROE 16.97% 19.72% 21.14% 20.99% 17.83% 17.37% 17.82% -
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 102.37 108.03 103.90 82.32 63.42 51.59 224.49 -12.25%
EPS 16.08 16.32 15.00 12.67 9.04 7.52 34.16 -11.79%
DPS 4.20 3.80 4.52 2.60 1.60 3.21 15.00 -19.10%
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 97.08 103.27 98.37 77.46 59.91 48.92 42.88 14.57%
EPS 15.25 15.60 14.20 11.92 8.54 7.13 6.53 15.16%
DPS 4.01 3.59 4.24 2.45 1.51 3.04 2.88 5.66%
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 1.80 1.47 1.23 2.05 1.66 1.01 0.43 26.92%
P/EPS 11.44 9.74 8.53 13.34 11.62 6.91 2.84 26.11%
EY 8.74 10.27 11.72 7.49 8.61 14.46 35.22 -20.71%
DY 2.28 2.39 3.53 1.54 1.52 6.17 15.46 -27.29%
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 1.89 1.38 1.19 2.28 1.75 0.91 0.48 25.63%
P/EPS 12.00 9.13 8.27 14.84 12.28 6.25 3.16 24.88%
EY 8.33 10.96 12.10 6.74 8.14 16.00 31.63 -19.92%
DY 2.18 2.55 3.65 1.38 1.44 6.83 13.89 -26.53%
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