[HSL] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.4%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 519,495 389,549 322,029 253,445 256,469 288,898 282,104 10.70%
PBT 103,757 79,797 57,213 55,359 48,918 45,585 38,750 17.83%
Tax -26,186 -20,352 -14,748 -14,704 -14,689 -12,809 -11,041 15.47%
NP 77,571 59,445 42,465 40,655 34,229 32,776 27,709 18.70%
-
NP to SH 77,566 59,446 42,465 40,655 34,229 32,776 27,709 18.70%
-
Tax Rate 25.24% 25.50% 25.78% 26.56% 30.03% 28.10% 28.49% -
Total Cost 441,924 330,104 279,564 212,790 222,240 256,122 254,395 9.63%
-
Net Worth 360,364 304,947 252,194 225,570 200,289 182,400 165,330 13.86%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 24,683 13,186 12,155 17,798 23,683 14,824 14,630 9.10%
Div Payout % 31.82% 22.18% 28.63% 43.78% 69.19% 45.23% 52.80% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 360,364 304,947 252,194 225,570 200,289 182,400 165,330 13.86%
NOSH 553,981 550,447 548,368 553,276 111,420 113,292 114,812 29.97%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 14.93% 15.26% 13.19% 16.04% 13.35% 11.35% 9.82% -
ROE 21.52% 19.49% 16.84% 18.02% 17.09% 17.97% 16.76% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 93.77 70.77 58.72 45.81 230.18 255.00 245.71 -14.82%
EPS 14.00 10.80 7.74 7.35 30.72 28.93 24.13 -8.67%
DPS 4.52 2.40 2.20 3.22 21.00 13.00 12.62 -15.72%
NAPS 0.6505 0.554 0.4599 0.4077 1.7976 1.61 1.44 -12.39%
Adjusted Per Share Value based on latest NOSH - 553,276
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 89.16 66.86 55.27 43.50 44.02 49.58 48.42 10.70%
EPS 13.31 10.20 7.29 6.98 5.87 5.63 4.76 18.68%
DPS 4.24 2.26 2.09 3.05 4.06 2.54 2.51 9.12%
NAPS 0.6185 0.5234 0.4328 0.3871 0.3437 0.313 0.2837 13.86%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.74 1.48 0.48 0.78 0.65 0.63 0.58 -
P/RPS 1.86 2.09 0.82 1.70 0.28 0.25 0.24 40.65%
P/EPS 12.43 13.70 6.20 10.62 2.12 2.18 2.40 31.51%
EY 8.05 7.30 16.13 9.42 47.26 45.92 41.61 -23.94%
DY 2.60 1.62 4.58 4.12 32.31 20.63 21.76 -29.80%
P/NAPS 2.67 2.67 1.04 1.91 0.36 0.39 0.40 37.19%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 18/05/06 18/05/05 -
Price 1.67 1.29 0.75 0.83 0.79 0.62 0.56 -
P/RPS 1.78 1.82 1.28 1.81 0.34 0.24 0.23 40.62%
P/EPS 11.93 11.94 9.69 11.30 2.57 2.14 2.32 31.36%
EY 8.38 8.37 10.33 8.85 38.89 46.66 43.10 -23.87%
DY 2.71 1.86 2.93 3.88 26.58 20.97 22.54 -29.73%
P/NAPS 2.57 2.33 1.63 2.04 0.44 0.39 0.39 36.90%

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