[HSL] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.57%
YoY- 46.67%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 250,886 234,596 189,612 173,366 157,486 136,088 144,537 44.57%
PBT 24,874 24,208 17,246 14,446 13,396 12,304 11,203 70.44%
Tax -7,570 -7,152 -5,069 -4,332 -4,080 -3,720 -3,723 60.70%
NP 17,304 17,056 12,177 10,114 9,316 8,584 7,480 75.18%
-
NP to SH 17,304 17,056 12,177 10,114 9,316 8,584 7,480 75.18%
-
Tax Rate 30.43% 29.54% 29.39% 29.99% 30.46% 30.23% 33.23% -
Total Cost 233,582 217,540 177,435 163,252 148,170 127,504 137,057 42.81%
-
Net Worth 139,286 139,657 135,880 131,411 128,188 125,183 124,541 7.76%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 8,843 - 3,732 - - - - -
Div Payout % 51.11% - 30.66% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 139,286 139,657 135,880 131,411 128,188 125,183 124,541 7.76%
NOSH 73,696 74,285 74,659 74,665 74,528 74,513 75,025 -1.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.90% 7.27% 6.42% 5.83% 5.92% 6.31% 5.18% -
ROE 12.42% 12.21% 8.96% 7.70% 7.27% 6.86% 6.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 340.43 315.80 253.97 232.19 211.31 182.63 192.65 46.31%
EPS 23.48 22.96 16.31 13.55 12.50 11.52 9.97 77.28%
DPS 12.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.82 1.76 1.72 1.68 1.66 9.06%
Adjusted Per Share Value based on latest NOSH - 74,693
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.06 40.26 32.54 29.75 27.03 23.36 24.81 44.56%
EPS 2.97 2.93 2.09 1.74 1.60 1.47 1.28 75.53%
DPS 1.52 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.2397 0.2332 0.2255 0.22 0.2148 0.2137 7.76%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.49 0.39 0.37 0.39 0.43 0.43 0.42 -
P/RPS 0.14 0.12 0.15 0.17 0.20 0.24 0.22 -26.07%
P/EPS 2.09 1.70 2.27 2.88 3.44 3.73 4.21 -37.38%
EY 47.92 58.87 44.08 34.74 29.07 26.79 23.74 59.92%
DY 24.49 0.00 13.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.20 0.22 0.25 0.26 0.25 2.65%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 22/05/03 27/02/03 27/11/02 28/08/02 23/05/02 27/02/02 -
Price 0.51 0.41 0.35 0.39 0.42 0.46 0.41 -
P/RPS 0.15 0.13 0.14 0.17 0.20 0.25 0.21 -20.14%
P/EPS 2.17 1.79 2.15 2.88 3.36 3.99 4.11 -34.75%
EY 46.04 56.00 46.60 34.74 29.76 25.04 24.32 53.21%
DY 23.53 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.19 0.22 0.24 0.27 0.25 5.27%

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