[HSL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.54%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 246,429 260,712 283,929 286,717 257,262 173,366 139,282 9.97%
PBT 51,317 46,386 43,333 36,240 26,349 14,446 10,469 30.31%
Tax -13,746 -14,868 -12,208 -10,225 -8,069 -4,332 -3,573 25.16%
NP 37,570 31,518 31,125 26,014 18,280 10,114 6,896 32.63%
-
NP to SH 37,570 31,518 31,125 26,014 18,280 10,114 6,896 32.63%
-
Tax Rate 26.79% 32.05% 28.17% 28.21% 30.62% 29.99% 34.13% -
Total Cost 208,858 229,193 252,804 260,702 238,982 163,252 132,386 7.89%
-
Net Worth 213,484 192,264 173,731 158,770 143,656 131,411 124,427 9.41%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 11,880 21,092 10,669 7,742 - - - -
Div Payout % 31.62% 66.92% 34.28% 29.76% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 213,484 192,264 173,731 158,770 143,656 131,411 124,427 9.41%
NOSH 111,375 112,997 114,319 116,136 73,670 74,665 74,956 6.81%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.25% 12.09% 10.96% 9.07% 7.11% 5.83% 4.95% -
ROE 17.60% 16.39% 17.92% 16.39% 12.72% 7.70% 5.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 221.26 230.72 248.37 246.88 349.21 232.19 185.82 2.95%
EPS 33.73 27.89 27.23 22.40 24.81 13.55 9.20 24.16%
DPS 10.67 18.67 9.33 6.67 0.00 0.00 0.00 -
NAPS 1.9168 1.7015 1.5197 1.3671 1.95 1.76 1.66 2.42%
Adjusted Per Share Value based on latest NOSH - 115,868
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 42.29 44.74 48.73 49.21 44.15 29.75 23.90 9.97%
EPS 6.45 5.41 5.34 4.46 3.14 1.74 1.18 32.70%
DPS 2.04 3.62 1.83 1.33 0.00 0.00 0.00 -
NAPS 0.3664 0.33 0.2982 0.2725 0.2465 0.2255 0.2135 9.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.97 0.57 0.53 0.58 0.55 0.39 0.38 -
P/RPS 0.44 0.25 0.21 0.23 0.16 0.17 0.20 14.03%
P/EPS 2.88 2.04 1.95 2.59 2.22 2.88 4.13 -5.82%
EY 34.78 48.94 51.37 38.62 45.12 34.74 24.21 6.22%
DY 11.00 32.75 17.61 11.49 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.35 0.42 0.28 0.22 0.23 14.18%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 29/11/01 -
Price 1.08 0.56 0.51 0.60 0.78 0.39 0.42 -
P/RPS 0.49 0.24 0.21 0.24 0.22 0.17 0.23 13.42%
P/EPS 3.20 2.01 1.87 2.68 3.14 2.88 4.57 -5.76%
EY 31.23 49.81 53.39 37.33 31.81 34.74 21.90 6.09%
DY 9.88 33.33 18.30 11.11 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.34 0.44 0.40 0.22 0.25 14.37%

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