[HSL] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.57%
YoY- 46.67%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 283,929 286,717 257,262 173,366 139,282 137,497 141,122 -0.74%
PBT 43,333 36,240 26,349 14,446 10,469 8,758 17,789 -0.94%
Tax -12,208 -10,225 -8,069 -4,332 -3,573 -2,545 0 -100.00%
NP 31,125 26,014 18,280 10,114 6,896 6,213 17,789 -0.59%
-
NP to SH 31,125 26,014 18,280 10,114 6,896 6,213 17,789 -0.59%
-
Tax Rate 28.17% 28.21% 30.62% 29.99% 34.13% 29.06% 0.00% -
Total Cost 252,804 260,702 238,982 163,252 132,386 131,284 123,333 -0.76%
-
Net Worth 173,731 158,770 143,656 131,411 124,427 119,866 116,017 -0.42%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 10,669 7,742 - - - - - -100.00%
Div Payout % 34.28% 29.76% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 173,731 158,770 143,656 131,411 124,427 119,866 116,017 -0.42%
NOSH 114,319 116,136 73,670 74,665 74,956 74,916 50,007 -0.87%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.96% 9.07% 7.11% 5.83% 4.95% 4.52% 12.61% -
ROE 17.92% 16.39% 12.72% 7.70% 5.54% 5.18% 15.33% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 248.37 246.88 349.21 232.19 185.82 183.53 282.20 0.13%
EPS 27.23 22.40 24.81 13.55 9.20 8.28 35.57 0.28%
DPS 9.33 6.67 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5197 1.3671 1.95 1.76 1.66 1.60 2.32 0.45%
Adjusted Per Share Value based on latest NOSH - 74,693
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 48.73 49.21 44.15 29.75 23.90 23.60 24.22 -0.74%
EPS 5.34 4.46 3.14 1.74 1.18 1.07 3.05 -0.59%
DPS 1.83 1.33 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2982 0.2725 0.2465 0.2255 0.2135 0.2057 0.1991 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.53 0.58 0.55 0.39 0.38 0.59 0.00 -
P/RPS 0.21 0.23 0.16 0.17 0.20 0.32 0.00 -100.00%
P/EPS 1.95 2.59 2.22 2.88 4.13 7.11 0.00 -100.00%
EY 51.37 38.62 45.12 34.74 24.21 14.06 0.00 -100.00%
DY 17.61 11.49 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.35 0.42 0.28 0.22 0.23 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 23/11/04 17/11/03 27/11/02 29/11/01 20/11/00 20/11/99 -
Price 0.51 0.60 0.78 0.39 0.42 0.56 0.00 -
P/RPS 0.21 0.24 0.22 0.17 0.23 0.31 0.00 -100.00%
P/EPS 1.87 2.68 3.14 2.88 4.57 6.75 0.00 -100.00%
EY 53.39 37.33 31.81 34.74 21.90 14.81 0.00 -100.00%
DY 18.30 11.11 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.34 0.44 0.40 0.22 0.25 0.35 0.00 -100.00%

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