[HSL] YoY TTM 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- 13.17%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 272,934 283,722 309,617 252,533 170,100 142,044 148,739 10.64%
PBT 47,078 42,771 36,777 26,173 14,186 10,217 9,595 30.33%
Tax -14,586 -12,105 -10,288 -7,872 -4,292 -3,074 -1,910 40.30%
NP 32,492 30,666 26,489 18,301 9,894 7,143 7,685 27.14%
-
NP to SH 32,492 30,666 26,489 18,301 9,894 7,143 7,685 27.14%
-
Tax Rate 30.98% 28.30% 27.97% 30.08% 30.26% 30.09% 19.91% -
Total Cost 240,442 253,056 283,128 234,232 160,206 134,901 141,054 9.29%
-
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 22,619 16,103 13,102 4,417 - - - -
Div Payout % 69.62% 52.51% 49.46% 24.14% - - - -
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 11.90% 10.81% 8.56% 7.25% 5.82% 5.03% 5.17% -
ROE 16.93% 17.72% 16.72% 12.82% 7.53% 5.73% 6.44% -
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 242.02 249.13 267.21 345.00 227.73 189.25 199.51 3.27%
EPS 28.81 26.93 22.86 25.00 13.25 9.52 10.31 18.67%
DPS 20.00 14.00 11.31 6.00 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 46.84 48.69 53.14 43.34 29.19 24.38 25.53 10.63%
EPS 5.58 5.26 4.55 3.14 1.70 1.23 1.32 27.14%
DPS 3.88 2.76 2.25 0.76 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 0.24 0.21 0.22 0.16 0.17 0.20 0.30 -3.64%
P/EPS 1.98 1.97 2.54 2.20 2.94 3.99 5.72 -16.19%
EY 50.55 50.81 39.42 45.46 33.96 25.04 17.47 19.36%
DY 35.09 26.42 19.50 10.91 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 0.23 0.20 0.22 0.23 0.17 0.22 0.28 -3.22%
P/EPS 1.94 1.89 2.62 3.12 2.94 4.41 5.43 -15.75%
EY 51.45 52.80 38.10 32.05 33.96 22.66 18.41 18.67%
DY 35.71 27.45 18.85 7.69 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