[HSL] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.6%
YoY- 37.78%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 59,641 63,727 65,176 68,885 58,649 34,022 31,763 11.06%
PBT 11,032 10,287 9,490 8,191 6,052 3,076 2,290 29.94%
Tax -2,954 -2,957 -2,739 -2,316 -1,788 -930 -770 25.10%
NP 8,078 7,330 6,751 5,875 4,264 2,146 1,520 32.08%
-
NP to SH 8,078 7,330 6,751 5,875 4,264 2,146 1,520 32.08%
-
Tax Rate 26.78% 28.75% 28.86% 28.27% 29.54% 30.23% 33.62% -
Total Cost 51,563 56,397 58,425 63,010 54,385 31,876 30,243 9.29%
-
Net Worth 200,289 182,400 165,330 151,805 139,657 125,183 120,551 8.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 200,289 182,400 165,330 151,805 139,657 125,183 120,551 8.82%
NOSH 111,420 113,292 114,812 116,567 74,285 74,513 74,876 6.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.54% 11.50% 10.36% 8.53% 7.27% 6.31% 4.79% -
ROE 4.03% 4.02% 4.08% 3.87% 3.05% 1.71% 1.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 53.53 56.25 56.77 59.09 78.95 45.66 42.42 3.95%
EPS 7.25 6.47 5.88 5.04 5.74 2.88 2.03 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7976 1.61 1.44 1.3023 1.88 1.68 1.61 1.85%
Adjusted Per Share Value based on latest NOSH - 116,567
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.24 10.94 11.19 11.82 10.07 5.84 5.45 11.07%
EPS 1.39 1.26 1.16 1.01 0.73 0.37 0.26 32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3437 0.313 0.2837 0.2605 0.2397 0.2148 0.2069 8.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.65 0.63 0.58 0.67 0.39 0.43 0.43 -
P/RPS 1.21 1.12 1.02 1.13 0.49 0.94 1.01 3.05%
P/EPS 8.97 9.74 9.86 13.29 6.79 14.93 21.18 -13.33%
EY 11.15 10.27 10.14 7.52 14.72 6.70 4.72 15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.51 0.21 0.26 0.27 4.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 18/05/06 18/05/05 18/05/04 22/05/03 23/05/02 24/05/01 -
Price 0.79 0.62 0.56 0.56 0.41 0.46 0.41 -
P/RPS 1.48 1.10 0.99 0.95 0.52 1.01 0.97 7.29%
P/EPS 10.90 9.58 9.52 11.11 7.14 15.97 20.20 -9.76%
EY 9.18 10.44 10.50 9.00 14.00 6.26 4.95 10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.39 0.43 0.22 0.27 0.25 9.87%

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