[HSL] YoY Cumulative 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- 102.91%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 129,823 135,279 142,228 125,443 78,743 66,565 65,410 12.09%
PBT 21,980 20,649 17,307 12,437 6,698 4,907 5,014 27.91%
Tax -6,348 -5,869 -4,864 -3,785 -2,040 -1,800 -1,433 28.13%
NP 15,632 14,780 12,443 8,652 4,658 3,107 3,581 27.82%
-
NP to SH 15,632 14,780 12,443 8,652 4,658 3,107 3,581 27.82%
-
Tax Rate 28.88% 28.42% 28.10% 30.43% 30.46% 36.68% 28.58% -
Total Cost 114,191 120,499 129,785 116,791 74,085 63,458 61,829 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 7,912 8,007 6,529 4,421 - - - -
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 8.48% 8.92% 8.18% 6.21% 3.63% 2.52% 3.01% -
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 114.86 118.25 122.42 170.22 105.66 88.70 87.31 4.67%
EPS 13.83 12.92 10.71 11.74 6.25 4.14 4.78 19.36%
DPS 7.00 7.00 5.62 6.00 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 22.28 23.22 24.41 21.53 13.51 11.42 11.23 12.08%
EPS 2.68 2.54 2.14 1.48 0.80 0.53 0.61 27.96%
DPS 1.36 1.37 1.12 0.76 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 0.51 0.45 0.48 0.29 0.41 0.42 0.87 -8.51%
P/EPS 4.27 4.10 5.51 4.17 6.88 8.94 15.90 -19.66%
EY 23.44 24.38 18.15 23.96 14.53 11.19 6.29 24.50%
DY 11.86 13.21 9.53 12.24 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 0.51 0.47 0.42 0.30 0.40 0.50 0.88 -8.68%
P/EPS 4.27 4.26 4.76 4.34 6.72 10.63 16.11 -19.84%
EY 23.44 23.49 21.00 23.02 14.88 9.41 6.21 24.76%
DY 11.86 12.73 11.02 11.76 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