[HSL] QoQ TTM 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- 8.37%
YoY- 43.44%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 189,612 170,100 156,715 146,796 144,537 142,044 141,860 21.27%
PBT 17,246 14,186 12,994 11,990 11,204 10,217 8,827 56.09%
Tax -5,069 -4,292 -3,964 -3,884 -3,724 -3,074 -2,669 53.18%
NP 12,177 9,894 9,030 8,106 7,480 7,143 6,158 57.34%
-
NP to SH 12,177 9,894 9,030 8,106 7,480 7,143 6,158 57.34%
-
Tax Rate 29.39% 30.26% 30.51% 32.39% 33.24% 30.09% 30.24% -
Total Cost 177,435 160,206 147,685 138,690 137,057 134,901 135,702 19.51%
-
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 6.42% 5.82% 5.76% 5.52% 5.18% 5.03% 4.34% -
ROE 8.96% 7.53% 7.04% 6.48% 6.03% 5.73% 5.01% -
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 254.00 227.73 210.24 197.00 193.51 189.25 189.38 21.55%
EPS 16.31 13.25 12.11 10.88 10.01 9.52 8.22 57.70%
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 32.54 29.19 26.90 25.19 24.81 24.38 24.35 21.25%
EPS 2.09 1.70 1.55 1.39 1.28 1.23 1.06 57.04%
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 0.15 0.17 0.20 0.22 0.22 0.20 0.20 -17.40%
P/EPS 2.27 2.94 3.55 3.95 4.19 3.99 4.50 -36.55%
EY 44.09 33.96 28.17 25.30 23.84 25.04 22.22 57.70%
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 0.14 0.17 0.20 0.23 0.21 0.22 0.23 -28.11%
P/EPS 2.15 2.94 3.47 4.23 4.09 4.41 5.35 -45.45%
EY 46.61 33.96 28.84 23.65 24.43 22.66 18.68 83.65%
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