[HSL] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -7.02%
YoY- 41.18%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 59,586 51,283 44,721 34,022 40,074 37,898 34,802 42.97%
PBT 6,411 4,137 3,622 3,076 3,351 2,945 2,618 81.38%
Tax -1,820 -1,209 -1,110 -930 -1,043 -881 -1,030 46.00%
NP 4,591 2,928 2,512 2,146 2,308 2,064 1,588 102.54%
-
NP to SH 4,591 2,928 2,512 2,146 2,308 2,064 1,588 102.54%
-
Tax Rate 28.39% 29.22% 30.65% 30.23% 31.13% 29.92% 39.34% -
Total Cost 54,995 48,355 42,209 31,876 37,766 35,834 33,214 39.83%
-
Net Worth 135,863 131,461 128,208 125,183 123,989 124,590 122,845 6.92%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 135,863 131,461 128,208 125,183 123,989 124,590 122,845 6.92%
NOSH 74,650 74,693 74,540 74,513 74,692 75,054 74,905 -0.22%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.70% 5.71% 5.62% 6.31% 5.76% 5.45% 4.56% -
ROE 3.38% 2.23% 1.96% 1.71% 1.86% 1.66% 1.29% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 79.82 68.66 60.00 45.66 53.65 50.49 46.46 43.30%
EPS 6.15 3.92 3.37 2.88 3.09 2.75 2.12 103.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.72 1.68 1.66 1.66 1.64 7.16%
Adjusted Per Share Value based on latest NOSH - 74,513
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.23 8.80 7.68 5.84 6.88 6.50 5.97 43.05%
EPS 0.79 0.50 0.43 0.37 0.40 0.35 0.27 104.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2332 0.2256 0.22 0.2148 0.2128 0.2138 0.2108 6.94%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.37 0.39 0.43 0.43 0.42 0.38 0.37 -
P/RPS 0.46 0.57 0.72 0.94 0.78 0.75 0.80 -30.78%
P/EPS 6.02 9.95 12.76 14.93 13.59 13.82 17.45 -50.71%
EY 16.62 10.05 7.84 6.70 7.36 7.24 5.73 102.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.25 0.26 0.25 0.23 0.23 -8.87%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 28/08/02 23/05/02 27/02/02 29/11/01 24/08/01 -
Price 0.35 0.39 0.42 0.46 0.41 0.42 0.44 -
P/RPS 0.44 0.57 0.70 1.01 0.76 0.83 0.95 -40.05%
P/EPS 5.69 9.95 12.46 15.97 13.27 15.27 20.75 -57.69%
EY 17.57 10.05 8.02 6.26 7.54 6.55 4.82 136.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.24 0.27 0.25 0.25 0.27 -20.83%

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