[HSL] YoY Quarter Result on 31-Mar-2002 [#1]

Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -7.02%
YoY- 41.18%
Quarter Report
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 65,176 68,885 58,649 34,022 31,763 35,278 0 -100.00%
PBT 9,490 8,191 6,052 3,076 2,290 3,470 0 -100.00%
Tax -2,739 -2,316 -1,788 -930 -770 -970 0 -100.00%
NP 6,751 5,875 4,264 2,146 1,520 2,500 0 -100.00%
-
NP to SH 6,751 5,875 4,264 2,146 1,520 2,500 0 -100.00%
-
Tax Rate 28.86% 28.27% 29.54% 30.23% 33.62% 27.95% - -
Total Cost 58,425 63,010 54,385 31,876 30,243 32,778 0 -100.00%
-
Net Worth 165,330 151,805 139,657 125,183 120,551 118,618 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 165,330 151,805 139,657 125,183 120,551 118,618 0 -100.00%
NOSH 114,812 116,567 74,285 74,513 74,876 75,075 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 10.36% 8.53% 7.27% 6.31% 4.79% 7.09% 0.00% -
ROE 4.08% 3.87% 3.05% 1.71% 1.26% 2.11% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 56.77 59.09 78.95 45.66 42.42 46.99 0.00 -100.00%
EPS 5.88 5.04 5.74 2.88 2.03 3.33 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.3023 1.88 1.68 1.61 1.58 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 74,513
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 11.19 11.82 10.07 5.84 5.45 6.05 0.00 -100.00%
EPS 1.16 1.01 0.73 0.37 0.26 0.43 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2837 0.2605 0.2397 0.2148 0.2069 0.2036 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.58 0.67 0.39 0.43 0.43 1.17 0.00 -
P/RPS 1.02 1.13 0.49 0.94 1.01 2.49 0.00 -100.00%
P/EPS 9.86 13.29 6.79 14.93 21.18 35.14 0.00 -100.00%
EY 10.14 7.52 14.72 6.70 4.72 2.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.21 0.26 0.27 0.74 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 18/05/04 22/05/03 23/05/02 24/05/01 29/05/00 - -
Price 0.56 0.56 0.41 0.46 0.41 0.95 0.00 -
P/RPS 0.99 0.95 0.52 1.01 0.97 2.02 0.00 -100.00%
P/EPS 9.52 11.11 7.14 15.97 20.20 28.53 0.00 -100.00%
EY 10.50 9.00 14.00 6.26 4.95 3.51 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.22 0.27 0.25 0.60 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