[HSL] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 56.8%
YoY- 98.92%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 67,504 66,794 58,649 59,586 51,283 44,721 34,022 57.83%
PBT 7,325 6,385 6,052 6,411 4,137 3,622 3,076 78.23%
Tax -2,267 -1,997 -1,788 -1,820 -1,209 -1,110 -930 81.02%
NP 5,058 4,388 4,264 4,591 2,928 2,512 2,146 77.01%
-
NP to SH 5,058 4,388 4,264 4,591 2,928 2,512 2,146 77.01%
-
Tax Rate 30.95% 31.28% 29.54% 28.39% 29.22% 30.65% 30.23% -
Total Cost 62,446 62,406 54,385 54,995 48,355 42,209 31,876 56.50%
-
Net Worth 142,736 139,149 139,657 135,863 131,461 128,208 125,183 9.13%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 4,417 - - - - - -
Div Payout % - 100.67% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 142,736 139,149 139,657 135,863 131,461 128,208 125,183 9.13%
NOSH 73,198 73,624 74,285 74,650 74,693 74,540 74,513 -1.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.49% 6.57% 7.27% 7.70% 5.71% 5.62% 6.31% -
ROE 3.54% 3.15% 3.05% 3.38% 2.23% 1.96% 1.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.22 90.72 78.95 79.82 68.66 60.00 45.66 59.71%
EPS 6.91 5.96 5.74 6.15 3.92 3.37 2.88 79.12%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.89 1.88 1.82 1.76 1.72 1.68 10.43%
Adjusted Per Share Value based on latest NOSH - 74,650
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.59 11.46 10.07 10.23 8.80 7.68 5.84 57.85%
EPS 0.87 0.75 0.73 0.79 0.50 0.43 0.37 76.73%
DPS 0.00 0.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.245 0.2388 0.2397 0.2332 0.2256 0.22 0.2148 9.15%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.55 0.49 0.39 0.37 0.39 0.43 0.43 -
P/RPS 0.60 0.54 0.49 0.46 0.57 0.72 0.94 -25.84%
P/EPS 7.96 8.22 6.79 6.02 9.95 12.76 14.93 -34.22%
EY 12.56 12.16 14.72 16.62 10.05 7.84 6.70 51.97%
DY 0.00 12.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.21 0.20 0.22 0.25 0.26 5.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 21/08/03 22/05/03 27/02/03 27/11/02 28/08/02 23/05/02 -
Price 0.78 0.51 0.41 0.35 0.39 0.42 0.46 -
P/RPS 0.85 0.56 0.52 0.44 0.57 0.70 1.01 -10.85%
P/EPS 11.29 8.56 7.14 5.69 9.95 12.46 15.97 -20.62%
EY 8.86 11.69 14.00 17.57 10.05 8.02 6.26 26.03%
DY 0.00 11.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.22 0.19 0.22 0.24 0.27 29.92%

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