[HSL] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 4.72%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 170,100 156,715 146,796 144,537 142,044 141,860 137,190 15.39%
PBT 14,186 12,994 11,990 11,204 10,217 8,827 7,753 49.54%
Tax -4,292 -3,964 -3,884 -3,724 -3,074 -2,669 -2,102 60.87%
NP 9,894 9,030 8,106 7,480 7,143 6,158 5,651 45.21%
-
NP to SH 9,894 9,030 8,106 7,480 7,143 6,158 5,651 45.21%
-
Tax Rate 30.26% 30.51% 32.39% 33.24% 30.09% 30.24% 27.11% -
Total Cost 160,206 147,685 138,690 137,057 134,901 135,702 131,539 14.03%
-
Net Worth 131,461 128,208 125,183 123,989 124,590 122,845 124,295 3.80%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 131,461 128,208 125,183 123,989 124,590 122,845 124,295 3.80%
NOSH 74,693 74,540 74,513 74,692 75,054 74,905 74,876 -0.16%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.82% 5.76% 5.52% 5.18% 5.03% 4.34% 4.12% -
ROE 7.53% 7.04% 6.48% 6.03% 5.73% 5.01% 4.55% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 227.73 210.24 197.00 193.51 189.25 189.38 183.22 15.58%
EPS 13.25 12.11 10.88 10.01 9.52 8.22 7.55 45.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.68 1.66 1.66 1.64 1.66 3.97%
Adjusted Per Share Value based on latest NOSH - 74,692
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.19 26.90 25.19 24.81 24.38 24.35 23.54 15.40%
EPS 1.70 1.55 1.39 1.28 1.23 1.06 0.97 45.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2256 0.22 0.2148 0.2128 0.2138 0.2108 0.2133 3.80%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.39 0.43 0.43 0.42 0.38 0.37 0.43 -
P/RPS 0.17 0.20 0.22 0.22 0.20 0.20 0.23 -18.23%
P/EPS 2.94 3.55 3.95 4.19 3.99 4.50 5.70 -35.65%
EY 33.96 28.17 25.30 23.84 25.04 22.22 17.55 55.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.26 0.25 0.23 0.23 0.26 -10.53%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 23/05/02 27/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.39 0.42 0.46 0.41 0.42 0.44 0.41 -
P/RPS 0.17 0.20 0.23 0.21 0.22 0.23 0.22 -15.77%
P/EPS 2.94 3.47 4.23 4.09 4.41 5.35 5.43 -33.54%
EY 33.96 28.84 23.65 24.43 22.66 18.68 18.41 50.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.25 0.25 0.27 0.25 -8.16%

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