[HSL] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 37.53%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 212,947 135,279 65,176 285,814 215,038 142,228 68,885 112.06%
PBT 32,500 20,649 9,490 37,451 27,180 17,307 8,191 150.41%
Tax -9,156 -5,869 -2,739 -10,618 -7,669 -4,864 -2,316 149.81%
NP 23,344 14,780 6,751 26,833 19,511 12,443 5,875 150.65%
-
NP to SH 23,344 14,780 6,751 26,833 19,511 12,443 5,875 150.65%
-
Tax Rate 28.17% 28.42% 28.86% 28.35% 28.22% 28.10% 28.27% -
Total Cost 189,603 120,499 58,425 258,981 195,527 129,785 63,010 108.28%
-
Net Worth 173,731 165,737 165,330 160,348 158,770 152,197 151,805 9.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,002 8,007 - 13,927 5,806 6,529 - -
Div Payout % 34.28% 54.18% - 51.90% 29.76% 52.47% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 173,731 165,737 165,330 160,348 158,770 152,197 151,805 9.40%
NOSH 114,319 114,396 114,812 116,059 116,136 116,181 116,567 -1.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.96% 10.93% 10.36% 9.39% 9.07% 8.75% 8.53% -
ROE 13.44% 8.92% 4.08% 16.73% 12.29% 8.18% 3.87% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 186.27 118.25 56.77 246.26 185.16 122.42 59.09 114.84%
EPS 20.42 12.92 5.88 23.12 16.80 10.71 5.04 153.92%
DPS 7.00 7.00 0.00 12.00 5.00 5.62 0.00 -
NAPS 1.5197 1.4488 1.44 1.3816 1.3671 1.31 1.3023 10.82%
Adjusted Per Share Value based on latest NOSH - 115,671
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.55 23.22 11.19 49.05 36.91 24.41 11.82 112.10%
EPS 4.01 2.54 1.16 4.61 3.35 2.14 1.01 150.52%
DPS 1.37 1.37 0.00 2.39 1.00 1.12 0.00 -
NAPS 0.2982 0.2844 0.2837 0.2752 0.2725 0.2612 0.2605 9.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.53 0.53 0.58 0.65 0.58 0.59 0.67 -
P/RPS 0.28 0.45 1.02 0.26 0.31 0.48 1.13 -60.51%
P/EPS 2.60 4.10 9.86 2.81 3.45 5.51 13.29 -66.26%
EY 38.53 24.38 10.14 35.57 28.97 18.15 7.52 196.90%
DY 13.21 13.21 0.00 18.46 8.62 9.53 0.00 -
P/NAPS 0.35 0.37 0.40 0.47 0.42 0.45 0.51 -22.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 22/08/05 18/05/05 25/02/05 23/11/04 24/08/04 18/05/04 -
Price 0.51 0.55 0.56 0.65 0.60 0.51 0.56 -
P/RPS 0.27 0.47 0.99 0.26 0.32 0.42 0.95 -56.73%
P/EPS 2.50 4.26 9.52 2.81 3.57 4.76 11.11 -62.97%
EY 40.04 23.49 10.50 35.57 28.00 21.00 9.00 170.25%
DY 13.73 12.73 0.00 18.46 8.33 11.02 0.00 -
P/NAPS 0.34 0.38 0.39 0.47 0.44 0.39 0.43 -14.47%

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