[HSL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 5.64%
YoY- 80.73%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 260,712 283,929 286,717 257,262 173,366 139,282 137,497 11.24%
PBT 46,386 43,333 36,240 26,349 14,446 10,469 8,758 32.01%
Tax -14,868 -12,208 -10,225 -8,069 -4,332 -3,573 -2,545 34.18%
NP 31,518 31,125 26,014 18,280 10,114 6,896 6,213 31.06%
-
NP to SH 31,518 31,125 26,014 18,280 10,114 6,896 6,213 31.06%
-
Tax Rate 32.05% 28.17% 28.21% 30.62% 29.99% 34.13% 29.06% -
Total Cost 229,193 252,804 260,702 238,982 163,252 132,386 131,284 9.72%
-
Net Worth 192,264 173,731 158,770 143,656 131,411 124,427 119,866 8.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 21,092 10,669 7,742 - - - - -
Div Payout % 66.92% 34.28% 29.76% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 192,264 173,731 158,770 143,656 131,411 124,427 119,866 8.18%
NOSH 112,997 114,319 116,136 73,670 74,665 74,956 74,916 7.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.09% 10.96% 9.07% 7.11% 5.83% 4.95% 4.52% -
ROE 16.39% 17.92% 16.39% 12.72% 7.70% 5.54% 5.18% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 230.72 248.37 246.88 349.21 232.19 185.82 183.53 3.88%
EPS 27.89 27.23 22.40 24.81 13.55 9.20 8.28 22.42%
DPS 18.67 9.33 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.7015 1.5197 1.3671 1.95 1.76 1.66 1.60 1.02%
Adjusted Per Share Value based on latest NOSH - 73,198
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.74 48.73 49.21 44.15 29.75 23.90 23.60 11.24%
EPS 5.41 5.34 4.46 3.14 1.74 1.18 1.07 30.99%
DPS 3.62 1.83 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.2982 0.2725 0.2465 0.2255 0.2135 0.2057 8.19%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.57 0.53 0.58 0.55 0.39 0.38 0.59 -
P/RPS 0.25 0.21 0.23 0.16 0.17 0.20 0.32 -4.02%
P/EPS 2.04 1.95 2.59 2.22 2.88 4.13 7.11 -18.77%
EY 48.94 51.37 38.62 45.12 34.74 24.21 14.06 23.09%
DY 32.75 17.61 11.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.42 0.28 0.22 0.23 0.37 -1.88%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 29/11/01 20/11/00 -
Price 0.56 0.51 0.60 0.78 0.39 0.42 0.56 -
P/RPS 0.24 0.21 0.24 0.22 0.17 0.23 0.31 -4.17%
P/EPS 2.01 1.87 2.68 3.14 2.88 4.57 6.75 -18.27%
EY 49.81 53.39 37.33 31.81 34.74 21.90 14.81 22.39%
DY 33.33 18.30 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.44 0.40 0.22 0.25 0.35 -0.97%

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