[HSL] QoQ 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- 16.56%
YoY- 41.86%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
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 66,794 58,649 59,586 51,283 44,721 34,022 40,074 40.70%
PBT 6,385 6,052 6,411 4,137 3,622 3,076 3,351 53.87%
Tax -1,997 -1,788 -1,820 -1,209 -1,110 -930 -1,043 54.37%
NP 4,388 4,264 4,591 2,928 2,512 2,146 2,308 53.64%
-
NP to SH 4,388 4,264 4,591 2,928 2,512 2,146 2,308 53.64%
-
Tax Rate 31.28% 29.54% 28.39% 29.22% 30.65% 30.23% 31.13% -
Total Cost 62,406 54,385 54,995 48,355 42,209 31,876 37,766 39.89%
-
Net Worth 139,149 139,657 135,863 131,461 128,208 125,183 123,989 8.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,417 - - - - - - -
Div Payout % 100.67% - - - - - - -
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 139,149 139,657 135,863 131,461 128,208 125,183 123,989 8.01%
NOSH 73,624 74,285 74,650 74,693 74,540 74,513 74,692 -0.95%
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 6.57% 7.27% 7.70% 5.71% 5.62% 6.31% 5.76% -
ROE 3.15% 3.05% 3.38% 2.23% 1.96% 1.71% 1.86% -
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 90.72 78.95 79.82 68.66 60.00 45.66 53.65 42.07%
EPS 5.96 5.74 6.15 3.92 3.37 2.88 3.09 55.13%
DPS 6.00 0.00 0.00 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 11.46 10.07 10.23 8.80 7.68 5.84 6.88 40.64%
EPS 0.75 0.73 0.79 0.50 0.43 0.37 0.40 52.23%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2388 0.2397 0.2332 0.2256 0.22 0.2148 0.2128 8.01%
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 0.54 0.49 0.46 0.57 0.72 0.94 0.78 -21.79%
P/EPS 8.22 6.79 6.02 9.95 12.76 14.93 13.59 -28.54%
EY 12.16 14.72 16.62 10.05 7.84 6.70 7.36 39.88%
DY 12.24 0.00 0.00 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 0.56 0.52 0.44 0.57 0.70 1.01 0.76 -18.46%
P/EPS 8.56 7.14 5.69 9.95 12.46 15.97 13.27 -25.40%
EY 11.69 14.00 17.57 10.05 8.02 6.26 7.54 34.06%
DY 11.76 0.00 0.00 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