[HSL] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.4%
YoY- 46.64%
Quarter Report
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 278,864 304,311 236,312 156,715 141,860 152,696 0 -100.00%
PBT 40,793 34,229 22,985 12,994 8,827 12,109 0 -100.00%
Tax -11,623 -9,750 -6,814 -3,964 -2,669 -5,503 0 -100.00%
NP 29,170 24,479 16,171 9,030 6,158 6,606 0 -100.00%
-
NP to SH 29,170 24,479 16,171 9,030 6,158 6,606 0 -100.00%
-
Tax Rate 28.49% 28.48% 29.65% 30.51% 30.24% 45.45% - -
Total Cost 249,694 279,832 220,141 147,685 135,702 146,090 0 -100.00%
-
Net Worth 165,703 152,284 139,149 128,208 122,845 118,537 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 16,103 13,102 4,417 - - - - -100.00%
Div Payout % 55.20% 53.52% 27.32% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 165,703 152,284 139,149 128,208 122,845 118,537 0 -100.00%
NOSH 114,373 116,247 73,624 74,540 74,905 74,551 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 10.46% 8.04% 6.84% 5.76% 4.34% 4.33% 0.00% -
ROE 17.60% 16.07% 11.62% 7.04% 5.01% 5.57% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 243.82 261.78 320.97 210.24 189.38 204.82 0.00 -100.00%
EPS 25.50 21.06 21.96 12.11 8.22 8.86 0.00 -100.00%
DPS 14.00 11.27 6.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4488 1.31 1.89 1.72 1.64 1.59 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 74,540
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 47.86 52.23 40.56 26.90 24.35 26.21 0.00 -100.00%
EPS 5.01 4.20 2.78 1.55 1.06 1.13 0.00 -100.00%
DPS 2.76 2.25 0.76 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2844 0.2614 0.2388 0.22 0.2108 0.2034 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.53 0.59 0.49 0.43 0.37 0.76 0.00 -
P/RPS 0.22 0.23 0.15 0.20 0.20 0.37 0.00 -100.00%
P/EPS 2.08 2.80 2.23 3.55 4.50 8.58 0.00 -100.00%
EY 48.12 35.69 44.83 28.17 22.22 11.66 0.00 -100.00%
DY 26.42 19.10 12.24 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.45 0.26 0.25 0.23 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/08/05 24/08/04 21/08/03 28/08/02 24/08/01 25/08/00 - -
Price 0.55 0.51 0.51 0.42 0.44 0.77 0.00 -
P/RPS 0.23 0.19 0.16 0.20 0.23 0.38 0.00 -100.00%
P/EPS 2.16 2.42 2.32 3.47 5.35 8.69 0.00 -100.00%
EY 46.37 41.29 43.07 28.84 18.68 11.51 0.00 -100.00%
DY 25.45 22.10 11.76 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.38 0.39 0.27 0.24 0.27 0.48 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