[HSL] YoY 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- 15.27%
YoY- 72.75%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 65,711 77,668 72,810 67,504 51,283 37,898 37,714 9.69%
PBT 12,810 11,851 9,873 7,325 4,137 2,945 1,555 42.09%
Tax -4,803 -3,287 -2,805 -2,267 -1,209 -881 -476 46.97%
NP 8,007 8,564 7,068 5,058 2,928 2,064 1,079 39.63%
-
NP to SH 8,007 8,564 7,068 5,058 2,928 2,064 1,079 39.63%
-
Tax Rate 37.49% 27.74% 28.41% 30.95% 29.22% 29.92% 30.61% -
Total Cost 57,704 69,104 65,742 62,446 48,355 35,834 36,635 7.86%
-
Net Worth 191,886 173,067 158,404 142,736 131,461 124,590 119,282 8.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,894 - - - - - - -
Div Payout % 98.59% - - - - - - -
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 191,886 173,067 158,404 142,736 131,461 124,590 119,282 8.24%
NOSH 112,774 113,882 115,868 73,198 74,693 75,054 74,551 7.13%
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 12.19% 11.03% 9.71% 7.49% 5.71% 5.45% 2.86% -
ROE 4.17% 4.95% 4.46% 3.54% 2.23% 1.66% 0.90% -
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 58.27 68.20 62.84 92.22 68.66 50.49 50.59 2.38%
EPS 7.10 7.52 6.10 6.91 3.92 2.75 1.44 30.44%
DPS 7.00 0.00 0.00 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 11.28 13.33 12.50 11.59 8.80 6.50 6.47 9.70%
EPS 1.37 1.47 1.21 0.87 0.50 0.35 0.19 38.97%
DPS 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.297 0.2719 0.245 0.2256 0.2138 0.2047 8.24%
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 0.98 0.78 0.92 0.60 0.57 0.75 1.17 -2.90%
P/EPS 8.03 7.05 9.51 7.96 9.95 13.82 40.77 -23.71%
EY 12.46 14.19 10.52 12.56 10.05 7.24 2.45 31.12%
DY 12.28 0.00 0.00 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 0.96 0.75 0.95 0.85 0.57 0.83 1.11 -2.38%
P/EPS 7.89 6.78 9.84 11.29 9.95 15.27 38.69 -23.26%
EY 12.68 14.75 10.17 8.86 10.05 6.55 2.58 30.37%
DY 12.50 0.00 0.00 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