[HSL] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 14.76%
YoY- 464.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 189,612 173,366 157,486 136,088 144,537 139,282 133,130 26.50%
PBT 17,246 14,446 13,396 12,304 11,203 10,469 9,814 45.47%
Tax -5,069 -4,332 -4,080 -3,720 -3,723 -3,573 -3,600 25.54%
NP 12,177 10,114 9,316 8,584 7,480 6,896 6,214 56.40%
-
NP to SH 12,177 10,114 9,316 8,584 7,480 6,896 6,214 56.40%
-
Tax Rate 29.39% 29.99% 30.46% 30.23% 33.23% 34.13% 36.68% -
Total Cost 177,435 163,252 148,170 127,504 137,057 132,386 126,916 24.95%
-
Net Worth 135,880 131,411 128,188 125,183 124,541 124,427 123,079 6.79%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,732 - - - - - - -
Div Payout % 30.66% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 135,880 131,411 128,188 125,183 124,541 124,427 123,079 6.79%
NOSH 74,659 74,665 74,528 74,513 75,025 74,956 75,048 -0.34%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.42% 5.83% 5.92% 6.31% 5.18% 4.95% 4.67% -
ROE 8.96% 7.70% 7.27% 6.86% 6.01% 5.54% 5.05% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 253.97 232.19 211.31 182.63 192.65 185.82 177.39 26.94%
EPS 16.31 13.55 12.50 11.52 9.97 9.20 8.28 56.94%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.72 1.68 1.66 1.66 1.64 7.16%
Adjusted Per Share Value based on latest NOSH - 74,513
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.54 29.75 27.03 23.36 24.81 23.90 22.85 26.49%
EPS 2.09 1.74 1.60 1.47 1.28 1.18 1.07 56.06%
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2332 0.2255 0.22 0.2148 0.2137 0.2135 0.2112 6.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.37 0.39 0.43 0.43 0.42 0.38 0.37 -
P/RPS 0.15 0.17 0.20 0.24 0.22 0.20 0.21 -20.04%
P/EPS 2.27 2.88 3.44 3.73 4.21 4.13 4.47 -36.26%
EY 44.08 34.74 29.07 26.79 23.74 24.21 22.38 56.93%
DY 13.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.25 0.26 0.25 0.23 0.23 -8.87%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 28/08/02 23/05/02 27/02/02 29/11/01 24/08/01 -
Price 0.35 0.39 0.42 0.46 0.41 0.42 0.44 -
P/RPS 0.14 0.17 0.20 0.25 0.21 0.23 0.25 -31.98%
P/EPS 2.15 2.88 3.36 3.99 4.11 4.57 5.31 -45.17%
EY 46.60 34.74 29.76 25.04 24.32 21.90 18.82 82.72%
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.24 0.27 0.25 0.25 0.27 -20.83%

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