[HSL] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.45%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 259,646 270,558 284,456 250,886 157,486 133,130 130,820 12.09%
PBT 43,960 41,298 34,614 24,874 13,396 9,814 10,028 27.91%
Tax -12,696 -11,738 -9,728 -7,570 -4,080 -3,600 -2,866 28.13%
NP 31,264 29,560 24,886 17,304 9,316 6,214 7,162 27.82%
-
NP to SH 31,264 29,560 24,886 17,304 9,316 6,214 7,162 27.82%
-
Tax Rate 28.88% 28.42% 28.10% 30.43% 30.46% 36.68% 28.58% -
Total Cost 228,382 240,998 259,570 233,582 148,170 126,916 123,658 10.76%
-
Net Worth 184,430 165,737 152,197 139,286 128,188 123,079 119,116 7.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 15,824 16,015 13,058 8,843 - - - -
Div Payout % 50.61% 54.18% 52.47% 51.11% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 184,430 165,737 152,197 139,286 128,188 123,079 119,116 7.55%
NOSH 113,029 114,396 116,181 73,696 74,528 75,048 74,916 7.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.04% 10.93% 8.75% 6.90% 5.92% 4.67% 5.47% -
ROE 16.95% 17.84% 16.35% 12.42% 7.27% 5.05% 6.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 229.71 236.51 244.84 340.43 211.31 177.39 174.62 4.67%
EPS 27.66 25.84 21.42 23.48 12.50 8.28 9.56 19.36%
DPS 14.00 14.00 11.24 12.00 0.00 0.00 0.00 -
NAPS 1.6317 1.4488 1.31 1.89 1.72 1.64 1.59 0.43%
Adjusted Per Share Value based on latest NOSH - 73,624
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 44.56 46.43 48.82 43.06 27.03 22.85 22.45 12.09%
EPS 5.37 5.07 4.27 2.97 1.60 1.07 1.23 27.82%
DPS 2.72 2.75 2.24 1.52 0.00 0.00 0.00 -
NAPS 0.3165 0.2844 0.2612 0.239 0.22 0.2112 0.2044 7.55%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.59 0.53 0.59 0.49 0.43 0.37 0.76 -
P/RPS 0.26 0.22 0.24 0.14 0.20 0.21 0.44 -8.39%
P/EPS 2.13 2.05 2.75 2.09 3.44 4.47 7.95 -19.70%
EY 46.88 48.75 36.31 47.92 29.07 22.38 12.58 24.50%
DY 23.73 26.42 19.05 24.49 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.45 0.26 0.25 0.23 0.48 -4.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 22/08/05 24/08/04 21/08/03 28/08/02 24/08/01 25/08/00 -
Price 0.59 0.55 0.51 0.51 0.42 0.44 0.77 -
P/RPS 0.26 0.23 0.21 0.15 0.20 0.25 0.44 -8.39%
P/EPS 2.13 2.13 2.38 2.17 3.36 5.31 8.05 -19.86%
EY 46.88 46.98 42.00 46.04 29.76 18.82 12.42 24.76%
DY 23.73 25.45 22.04 23.53 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.39 0.27 0.24 0.27 0.48 -4.67%

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