[HSL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.54%
YoY- 39.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 599,153 597,087 519,495 389,549 322,029 253,445 256,469 15.17%
PBT 121,020 119,271 103,757 79,797 57,213 55,359 48,918 16.27%
Tax -30,430 -30,076 -26,186 -20,352 -14,748 -14,704 -14,689 12.89%
NP 90,590 89,195 77,571 59,445 42,465 40,655 34,229 17.59%
-
NP to SH 90,589 89,191 77,566 59,446 42,465 40,655 34,229 17.59%
-
Tax Rate 25.14% 25.22% 25.24% 25.50% 25.78% 26.56% 30.03% -
Total Cost 508,563 507,892 441,924 330,104 279,564 212,790 222,240 14.77%
-
Net Worth 497,650 427,838 360,364 304,947 252,194 225,570 200,289 16.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 22,249 19,811 24,683 13,186 12,155 17,798 23,683 -1.03%
Div Payout % 24.56% 22.21% 31.82% 22.18% 28.63% 43.78% 69.19% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 497,650 427,838 360,364 304,947 252,194 225,570 200,289 16.36%
NOSH 555,413 547,458 553,981 550,447 548,368 553,276 111,420 30.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.12% 14.94% 14.93% 15.26% 13.19% 16.04% 13.35% -
ROE 18.20% 20.85% 21.52% 19.49% 16.84% 18.02% 17.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 107.88 109.07 93.77 70.77 58.72 45.81 230.18 -11.85%
EPS 16.31 16.29 14.00 10.80 7.74 7.35 30.72 -10.00%
DPS 4.00 3.60 4.52 2.40 2.20 3.22 21.00 -24.12%
NAPS 0.896 0.7815 0.6505 0.554 0.4599 0.4077 1.7976 -10.94%
Adjusted Per Share Value based on latest NOSH - 550,447
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.83 102.47 89.16 66.86 55.27 43.50 44.02 15.17%
EPS 15.55 15.31 13.31 10.20 7.29 6.98 5.87 17.61%
DPS 3.82 3.40 4.24 2.26 2.09 3.05 4.06 -1.00%
NAPS 0.8541 0.7343 0.6185 0.5234 0.4328 0.3871 0.3437 16.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.48 1.57 1.74 1.48 0.48 0.78 0.65 -
P/RPS 1.37 1.44 1.86 2.09 0.82 1.70 0.28 30.26%
P/EPS 9.07 9.64 12.43 13.70 6.20 10.62 2.12 27.38%
EY 11.02 10.38 8.05 7.30 16.13 9.42 47.26 -21.52%
DY 2.70 2.29 2.60 1.62 4.58 4.12 32.31 -33.85%
P/NAPS 1.65 2.01 2.67 2.67 1.04 1.91 0.36 28.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 25/05/11 25/05/10 19/05/09 15/05/08 17/05/07 -
Price 2.03 1.47 1.67 1.29 0.75 0.83 0.79 -
P/RPS 1.88 1.35 1.78 1.82 1.28 1.81 0.34 32.94%
P/EPS 12.45 9.02 11.93 11.94 9.69 11.30 2.57 30.04%
EY 8.03 11.08 8.38 8.37 10.33 8.85 38.89 -23.10%
DY 1.97 2.45 2.71 1.86 2.93 3.88 26.58 -35.16%
P/NAPS 2.27 1.88 2.57 2.33 1.63 2.04 0.44 31.41%

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