[HSL] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 111.8%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 122,419 129,823 135,279 142,228 125,443 78,743 66,565 10.68%
PBT 24,502 21,980 20,649 17,307 12,437 6,698 4,907 30.72%
Tax -6,552 -6,348 -5,869 -4,864 -3,785 -2,040 -1,800 24.01%
NP 17,950 15,632 14,780 12,443 8,652 4,658 3,107 33.93%
-
NP to SH 17,950 15,632 14,780 12,443 8,652 4,658 3,107 33.93%
-
Tax Rate 26.74% 28.88% 28.42% 28.10% 30.43% 30.46% 36.68% -
Total Cost 104,469 114,191 120,499 129,785 116,791 74,085 63,458 8.65%
-
Net Worth 204,168 184,430 165,737 152,197 139,286 128,188 123,079 8.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,913 7,912 8,007 6,529 4,421 - - -
Div Payout % 49.66% 50.61% 54.18% 52.47% 51.11% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 204,168 184,430 165,737 152,197 139,286 128,188 123,079 8.79%
NOSH 111,421 113,029 114,396 116,181 73,696 74,528 75,048 6.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.66% 12.04% 10.93% 8.75% 6.90% 5.92% 4.67% -
ROE 8.79% 8.48% 8.92% 8.18% 6.21% 3.63% 2.52% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 109.87 114.86 118.25 122.42 170.22 105.66 88.70 3.63%
EPS 16.11 13.83 12.92 10.71 11.74 6.25 4.14 25.40%
DPS 8.00 7.00 7.00 5.62 6.00 0.00 0.00 -
NAPS 1.8324 1.6317 1.4488 1.31 1.89 1.72 1.64 1.86%
Adjusted Per Share Value based on latest NOSH - 116,247
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.01 22.28 23.22 24.41 21.53 13.51 11.42 10.68%
EPS 3.08 2.68 2.54 2.14 1.48 0.80 0.53 34.06%
DPS 1.53 1.36 1.37 1.12 0.76 0.00 0.00 -
NAPS 0.3504 0.3165 0.2844 0.2612 0.239 0.22 0.2112 8.79%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.95 0.59 0.53 0.59 0.49 0.43 0.37 -
P/RPS 0.86 0.51 0.45 0.48 0.29 0.41 0.42 12.68%
P/EPS 5.90 4.27 4.10 5.51 4.17 6.88 8.94 -6.68%
EY 16.96 23.44 24.38 18.15 23.96 14.53 11.19 7.17%
DY 8.42 11.86 13.21 9.53 12.24 0.00 0.00 -
P/NAPS 0.52 0.36 0.37 0.45 0.26 0.25 0.23 14.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 22/08/05 24/08/04 21/08/03 28/08/02 24/08/01 -
Price 0.75 0.59 0.55 0.51 0.51 0.42 0.44 -
P/RPS 0.68 0.51 0.47 0.42 0.30 0.40 0.50 5.25%
P/EPS 4.66 4.27 4.26 4.76 4.34 6.72 10.63 -12.83%
EY 21.48 23.44 23.49 21.00 23.02 14.88 9.41 14.73%
DY 10.67 11.86 12.73 11.02 11.76 0.00 0.00 -
P/NAPS 0.41 0.36 0.38 0.39 0.27 0.24 0.27 7.20%

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