[HSL] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.4%
YoY- 46.64%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 214,239 189,612 170,100 156,715 146,796 144,537 142,044 31.55%
PBT 20,222 17,246 14,186 12,994 11,990 11,204 10,217 57.70%
Tax -5,927 -5,069 -4,292 -3,964 -3,884 -3,724 -3,074 54.97%
NP 14,295 12,177 9,894 9,030 8,106 7,480 7,143 58.87%
-
NP to SH 14,295 12,177 9,894 9,030 8,106 7,480 7,143 58.87%
-
Tax Rate 29.31% 29.39% 30.26% 30.51% 32.39% 33.24% 30.09% -
Total Cost 199,944 177,435 160,206 147,685 138,690 137,057 134,901 30.02%
-
Net Worth 139,657 135,863 131,461 128,208 125,183 123,989 124,590 7.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 139,657 135,863 131,461 128,208 125,183 123,989 124,590 7.91%
NOSH 74,285 74,650 74,693 74,540 74,513 74,692 75,054 -0.68%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.67% 6.42% 5.82% 5.76% 5.52% 5.18% 5.03% -
ROE 10.24% 8.96% 7.53% 7.04% 6.48% 6.03% 5.73% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 288.40 254.00 227.73 210.24 197.00 193.51 189.25 32.45%
EPS 19.24 16.31 13.25 12.11 10.88 10.01 9.52 59.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.82 1.76 1.72 1.68 1.66 1.66 8.65%
Adjusted Per Share Value based on latest NOSH - 74,540
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 36.77 32.54 29.19 26.90 25.19 24.81 24.38 31.54%
EPS 2.45 2.09 1.70 1.55 1.39 1.28 1.23 58.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.2332 0.2256 0.22 0.2148 0.2128 0.2138 7.92%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.39 0.37 0.39 0.43 0.43 0.42 0.38 -
P/RPS 0.14 0.15 0.17 0.20 0.22 0.22 0.20 -21.17%
P/EPS 2.03 2.27 2.94 3.55 3.95 4.19 3.99 -36.29%
EY 49.34 44.09 33.96 28.17 25.30 23.84 25.04 57.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.22 0.25 0.26 0.25 0.23 -5.88%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 27/11/02 28/08/02 23/05/02 27/02/02 29/11/01 -
Price 0.41 0.35 0.39 0.42 0.46 0.41 0.42 -
P/RPS 0.14 0.14 0.17 0.20 0.23 0.21 0.22 -26.03%
P/EPS 2.13 2.15 2.94 3.47 4.23 4.09 4.41 -38.46%
EY 46.93 46.61 33.96 28.84 23.65 24.43 22.66 62.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.22 0.24 0.27 0.25 0.25 -8.17%

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