[HSL] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 44.62%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 130,025 78,743 34,022 144,537 104,462 66,565 31,763 155.68%
PBT 10,835 6,698 3,076 11,203 7,852 4,907 2,290 181.56%
Tax -3,249 -2,040 -930 -3,723 -2,680 -1,800 -770 160.89%
NP 7,586 4,658 2,146 7,480 5,172 3,107 1,520 191.75%
-
NP to SH 7,586 4,658 2,146 7,480 5,172 3,107 1,520 191.75%
-
Tax Rate 29.99% 30.46% 30.23% 33.23% 34.13% 36.68% 33.62% -
Total Cost 122,439 74,085 31,876 137,057 99,290 63,458 30,243 153.80%
-
Net Worth 131,411 128,188 125,183 124,541 124,427 123,079 120,551 5.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 131,411 128,188 125,183 124,541 124,427 123,079 120,551 5.91%
NOSH 74,665 74,528 74,513 75,025 74,956 75,048 74,876 -0.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.83% 5.92% 6.31% 5.18% 4.95% 4.67% 4.79% -
ROE 5.77% 3.63% 1.71% 6.01% 4.16% 2.52% 1.26% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 174.14 105.66 45.66 192.65 139.36 88.70 42.42 156.16%
EPS 10.16 6.25 2.88 9.97 6.90 4.14 2.03 192.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.68 1.66 1.66 1.64 1.61 6.11%
Adjusted Per Share Value based on latest NOSH - 74,692
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.32 13.51 5.84 24.81 17.93 11.42 5.45 155.75%
EPS 1.30 0.80 0.37 1.28 0.89 0.53 0.26 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.22 0.2148 0.2137 0.2135 0.2112 0.2069 5.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.39 0.43 0.43 0.42 0.38 0.37 0.43 -
P/RPS 0.22 0.41 0.94 0.22 0.27 0.42 1.01 -63.76%
P/EPS 3.84 6.88 14.93 4.21 5.51 8.94 21.18 -67.93%
EY 26.05 14.53 6.70 23.74 18.16 11.19 4.72 211.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.26 0.25 0.23 0.23 0.27 -12.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 23/05/02 27/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.39 0.42 0.46 0.41 0.42 0.44 0.41 -
P/RPS 0.22 0.40 1.01 0.21 0.30 0.50 0.97 -62.77%
P/EPS 3.84 6.72 15.97 4.11 6.09 10.63 20.20 -66.90%
EY 26.05 14.88 6.26 24.32 16.43 9.41 4.95 202.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.25 0.25 0.27 0.25 -8.16%

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