[HSL] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.56%
YoY- 41.86%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 77,668 72,810 67,504 51,283 37,898 37,714 41,671 -0.65%
PBT 11,851 9,873 7,325 4,137 2,945 1,555 4,069 -1.13%
Tax -3,287 -2,805 -2,267 -1,209 -881 -476 0 -100.00%
NP 8,564 7,068 5,058 2,928 2,064 1,079 4,069 -0.78%
-
NP to SH 8,564 7,068 5,058 2,928 2,064 1,079 4,069 -0.78%
-
Tax Rate 27.74% 28.41% 30.95% 29.22% 29.92% 30.61% 0.00% -
Total Cost 69,104 65,742 62,446 48,355 35,834 36,635 37,602 -0.64%
-
Net Worth 173,067 158,404 142,736 131,461 124,590 119,282 115,971 -0.42%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 173,067 158,404 142,736 131,461 124,590 119,282 115,971 -0.42%
NOSH 113,882 115,868 73,198 74,693 75,054 74,551 49,987 -0.87%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.03% 9.71% 7.49% 5.71% 5.45% 2.86% 9.76% -
ROE 4.95% 4.46% 3.54% 2.23% 1.66% 0.90% 3.51% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 68.20 62.84 92.22 68.66 50.49 50.59 83.36 0.21%
EPS 7.52 6.10 6.91 3.92 2.75 1.44 8.14 0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5197 1.3671 1.95 1.76 1.66 1.60 2.32 0.45%
Adjusted Per Share Value based on latest NOSH - 74,693
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.33 12.50 11.59 8.80 6.50 6.47 7.15 -0.66%
EPS 1.47 1.21 0.87 0.50 0.35 0.19 0.70 -0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.297 0.2719 0.245 0.2256 0.2138 0.2047 0.199 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.53 0.58 0.55 0.39 0.38 0.59 0.00 -
P/RPS 0.78 0.92 0.60 0.57 0.75 1.17 0.00 -100.00%
P/EPS 7.05 9.51 7.96 9.95 13.82 40.77 0.00 -100.00%
EY 14.19 10.52 12.56 10.05 7.24 2.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.28 0.22 0.23 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/05 23/11/04 17/11/03 27/11/02 29/11/01 20/11/00 20/11/99 -
Price 0.51 0.60 0.78 0.39 0.42 0.56 0.00 -
P/RPS 0.75 0.95 0.85 0.57 0.83 1.11 0.00 -100.00%
P/EPS 6.78 9.84 11.29 9.95 15.27 38.69 0.00 -100.00%
EY 14.75 10.17 8.86 10.05 6.55 2.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.40 0.22 0.25 0.35 0.00 -100.00%

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