[HSL] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.26%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 253,445 256,469 288,898 282,104 297,762 214,239 146,796 9.51%
PBT 55,359 48,918 45,585 38,750 31,498 20,222 11,990 29.01%
Tax -14,704 -14,689 -12,809 -11,041 -9,199 -5,927 -3,884 24.81%
NP 40,655 34,229 32,776 27,709 22,299 14,295 8,106 30.80%
-
NP to SH 40,655 34,229 32,776 27,709 22,299 14,295 8,106 30.80%
-
Tax Rate 26.56% 30.03% 28.10% 28.49% 29.21% 29.31% 32.39% -
Total Cost 212,790 222,240 256,122 254,395 275,463 199,944 138,690 7.38%
-
Net Worth 225,570 200,289 182,400 165,330 151,805 139,657 125,183 10.30%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 17,798 23,683 14,824 14,630 10,986 - - -
Div Payout % 43.78% 69.19% 45.23% 52.80% 49.27% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 225,570 200,289 182,400 165,330 151,805 139,657 125,183 10.30%
NOSH 553,276 111,420 113,292 114,812 116,567 74,285 74,513 39.63%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 16.04% 13.35% 11.35% 9.82% 7.49% 6.67% 5.52% -
ROE 18.02% 17.09% 17.97% 16.76% 14.69% 10.24% 6.48% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 45.81 230.18 255.00 245.71 255.44 288.40 197.00 -21.56%
EPS 7.35 30.72 28.93 24.13 19.13 19.24 10.88 -6.32%
DPS 3.22 21.00 13.00 12.62 9.43 0.00 0.00 -
NAPS 0.4077 1.7976 1.61 1.44 1.3023 1.88 1.68 -21.00%
Adjusted Per Share Value based on latest NOSH - 114,812
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 43.50 44.02 49.58 48.42 51.10 36.77 25.19 9.52%
EPS 6.98 5.87 5.63 4.76 3.83 2.45 1.39 30.82%
DPS 3.05 4.06 2.54 2.51 1.89 0.00 0.00 -
NAPS 0.3871 0.3437 0.313 0.2837 0.2605 0.2397 0.2148 10.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.78 0.65 0.63 0.58 0.67 0.39 0.43 -
P/RPS 1.70 0.28 0.25 0.24 0.26 0.14 0.22 40.56%
P/EPS 10.62 2.12 2.18 2.40 3.50 2.03 3.95 17.90%
EY 9.42 47.26 45.92 41.61 28.55 49.34 25.30 -15.16%
DY 4.12 32.31 20.63 21.76 14.07 0.00 0.00 -
P/NAPS 1.91 0.36 0.39 0.40 0.51 0.21 0.26 39.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 17/05/07 18/05/06 18/05/05 18/05/04 22/05/03 23/05/02 -
Price 0.83 0.79 0.62 0.56 0.56 0.41 0.46 -
P/RPS 1.81 0.34 0.24 0.23 0.22 0.14 0.23 40.99%
P/EPS 11.30 2.57 2.14 2.32 2.93 2.13 4.23 17.77%
EY 8.85 38.89 46.66 43.10 34.16 46.93 23.65 -15.09%
DY 3.88 26.58 20.97 22.54 16.83 0.00 0.00 -
P/NAPS 2.04 0.44 0.39 0.39 0.43 0.22 0.27 40.03%

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