[HSL] QoQ TTM 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- 23.07%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 252,533 236,312 214,239 189,612 170,100 156,715 146,796 43.52%
PBT 26,173 22,985 20,222 17,246 14,186 12,994 11,990 68.19%
Tax -7,872 -6,814 -5,927 -5,069 -4,292 -3,964 -3,884 60.08%
NP 18,301 16,171 14,295 12,177 9,894 9,030 8,106 72.01%
-
NP to SH 18,301 16,171 14,295 12,177 9,894 9,030 8,106 72.01%
-
Tax Rate 30.08% 29.65% 29.31% 29.39% 30.26% 30.51% 32.39% -
Total Cost 234,232 220,141 199,944 177,435 160,206 147,685 138,690 41.77%
-
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 4,417 - - - - - -
Div Payout % 24.14% 27.32% - - - - - -
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 7.25% 6.84% 6.67% 6.42% 5.82% 5.76% 5.52% -
ROE 12.82% 11.62% 10.24% 8.96% 7.53% 7.04% 6.48% -
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 345.00 320.97 288.40 254.00 227.73 210.24 197.00 45.24%
EPS 25.00 21.96 19.24 16.31 13.25 12.11 10.88 74.04%
DPS 6.00 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 43.34 40.56 36.77 32.54 29.19 26.90 25.19 43.53%
EPS 3.14 2.78 2.45 2.09 1.70 1.55 1.39 72.07%
DPS 0.76 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 0.16 0.15 0.14 0.15 0.17 0.20 0.22 -19.11%
P/EPS 2.20 2.23 2.03 2.27 2.94 3.55 3.95 -32.28%
EY 45.46 44.83 49.34 44.09 33.96 28.17 25.30 47.74%
DY 10.91 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 0.23 0.16 0.14 0.14 0.17 0.20 0.23 0.00%
P/EPS 3.12 2.32 2.13 2.15 2.94 3.47 4.23 -18.34%
EY 32.05 43.07 46.93 46.61 33.96 28.84 23.65 22.43%
DY 7.69 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