[HSL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -64.98%
YoY- 98.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 287,526 192,947 125,443 58,649 189,612 130,025 78,743 136.56%
PBT 29,359 19,762 12,437 6,052 17,246 10,835 6,698 167.11%
Tax -8,671 -6,052 -3,785 -1,788 -5,069 -3,249 -2,040 161.70%
NP 20,688 13,710 8,652 4,264 12,177 7,586 4,658 169.46%
-
NP to SH 20,688 13,710 8,652 4,264 12,177 7,586 4,658 169.46%
-
Tax Rate 29.53% 30.62% 30.43% 29.54% 29.39% 29.99% 30.46% -
Total Cost 266,838 179,237 116,791 54,385 177,435 122,439 74,085 134.42%
-
Net Worth 147,466 143,656 139,286 139,657 135,880 131,411 128,188 9.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 11,043 - 4,421 - 3,732 - - -
Div Payout % 53.38% - 51.11% - 30.66% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 147,466 143,656 139,286 139,657 135,880 131,411 128,188 9.76%
NOSH 73,622 73,670 73,696 74,285 74,659 74,665 74,528 -0.80%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.20% 7.11% 6.90% 7.27% 6.42% 5.83% 5.92% -
ROE 14.03% 9.54% 6.21% 3.05% 8.96% 5.77% 3.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 390.54 261.91 170.22 78.95 253.97 174.14 105.66 138.48%
EPS 28.10 18.61 11.74 5.74 16.31 10.16 6.25 171.66%
DPS 15.00 0.00 6.00 0.00 5.00 0.00 0.00 -
NAPS 2.003 1.95 1.89 1.88 1.82 1.76 1.72 10.65%
Adjusted Per Share Value based on latest NOSH - 74,285
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.35 33.11 21.53 10.07 32.54 22.32 13.51 136.62%
EPS 3.55 2.35 1.48 0.73 2.09 1.30 0.80 169.30%
DPS 1.90 0.00 0.76 0.00 0.64 0.00 0.00 -
NAPS 0.2531 0.2465 0.239 0.2397 0.2332 0.2255 0.22 9.76%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.67 0.55 0.49 0.39 0.37 0.39 0.43 -
P/RPS 0.17 0.21 0.29 0.49 0.15 0.22 0.41 -44.30%
P/EPS 2.38 2.96 4.17 6.79 2.27 3.84 6.88 -50.62%
EY 41.94 33.84 23.96 14.72 44.08 26.05 14.53 102.33%
DY 22.39 0.00 12.24 0.00 13.51 0.00 0.00 -
P/NAPS 0.33 0.28 0.26 0.21 0.20 0.22 0.25 20.27%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 17/11/03 21/08/03 22/05/03 27/02/03 27/11/02 28/08/02 -
Price 0.88 0.78 0.51 0.41 0.35 0.39 0.42 -
P/RPS 0.23 0.30 0.30 0.52 0.14 0.22 0.40 -30.78%
P/EPS 3.13 4.19 4.34 7.14 2.15 3.84 6.72 -39.82%
EY 31.93 23.86 23.02 14.00 46.60 26.05 14.88 66.13%
DY 17.05 0.00 11.76 0.00 14.29 0.00 0.00 -
P/NAPS 0.44 0.40 0.27 0.22 0.19 0.22 0.24 49.62%

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