[HSL] YoY Cumulative 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- 58.46%
YoY- 80.73%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 195,534 212,947 215,038 192,947 130,025 104,462 103,123 11.24%
PBT 34,790 32,500 27,180 19,762 10,835 7,852 6,569 32.00%
Tax -11,151 -9,156 -7,669 -6,052 -3,249 -2,680 -1,909 34.18%
NP 23,639 23,344 19,511 13,710 7,586 5,172 4,660 31.06%
-
NP to SH 23,639 23,344 19,511 13,710 7,586 5,172 4,660 31.06%
-
Tax Rate 32.05% 28.17% 28.22% 30.62% 29.99% 34.13% 29.06% -
Total Cost 171,895 189,603 195,527 179,237 122,439 99,290 98,463 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 15,819 8,002 5,806 - - - - -
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 12.30% 13.44% 12.29% 9.54% 5.77% 4.16% 3.89% -
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 173.04 186.27 185.16 261.91 174.14 139.36 137.65 3.88%
EPS 20.92 20.42 16.80 18.61 10.16 6.90 6.21 22.42%
DPS 14.00 7.00 5.00 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 33.56 36.55 36.91 33.11 22.32 17.93 17.70 11.24%
EPS 4.06 4.01 3.35 2.35 1.30 0.89 0.80 31.07%
DPS 2.71 1.37 1.00 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 0.33 0.28 0.31 0.21 0.22 0.27 0.43 -4.31%
P/EPS 2.72 2.60 3.45 2.96 3.84 5.51 9.49 -18.79%
EY 36.70 38.53 28.97 33.84 26.05 18.16 10.54 23.10%
DY 24.56 13.21 8.62 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 0.32 0.27 0.32 0.30 0.22 0.30 0.41 -4.04%
P/EPS 2.68 2.50 3.57 4.19 3.84 6.09 9.00 -18.27%
EY 37.36 40.04 28.00 23.86 26.05 16.43 11.11 22.38%
DY 25.00 13.73 8.33 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