[HSL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.04%
YoY- 69.89%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 260,555 290,347 285,813 287,526 189,612 144,537 140,705 10.80%
PBT 48,173 44,788 37,451 29,359 17,246 11,204 8,933 32.40%
Tax -14,692 -12,591 -10,618 -8,671 -5,069 -3,724 -2,302 36.17%
NP 33,481 32,197 26,833 20,688 12,177 7,480 6,631 30.96%
-
NP to SH 33,481 32,197 26,833 20,688 12,177 7,480 6,631 30.96%
-
Tax Rate 30.50% 28.11% 28.35% 29.53% 29.39% 33.24% 25.77% -
Total Cost 227,074 258,150 258,980 266,838 177,435 137,057 134,074 9.17%
-
Net Worth 194,655 176,503 159,811 146,202 135,863 123,989 119,159 8.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 23,683 14,824 14,630 10,986 - - - -
Div Payout % 70.74% 46.04% 54.52% 53.11% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 194,655 176,503 159,811 146,202 135,863 123,989 119,159 8.51%
NOSH 112,608 113,645 115,671 72,991 74,650 74,692 74,942 7.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.85% 11.09% 9.39% 7.20% 6.42% 5.18% 4.71% -
ROE 17.20% 18.24% 16.79% 14.15% 8.96% 6.03% 5.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 231.38 255.48 247.09 393.92 254.00 193.51 187.75 3.54%
EPS 29.73 28.33 23.20 28.34 16.31 10.01 8.85 22.36%
DPS 21.00 13.00 12.62 15.00 0.00 0.00 0.00 -
NAPS 1.7286 1.5531 1.3816 2.003 1.82 1.66 1.59 1.40%
Adjusted Per Share Value based on latest NOSH - 72,991
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.72 49.83 49.05 49.35 32.54 24.81 24.15 10.80%
EPS 5.75 5.53 4.61 3.55 2.09 1.28 1.14 30.94%
DPS 4.06 2.54 2.51 1.89 0.00 0.00 0.00 -
NAPS 0.3341 0.3029 0.2743 0.2509 0.2332 0.2128 0.2045 8.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.51 0.65 0.67 0.37 0.42 0.45 -
P/RPS 0.25 0.20 0.26 0.17 0.15 0.22 0.24 0.68%
P/EPS 1.92 1.80 2.80 2.36 2.27 4.19 5.09 -14.99%
EY 52.16 55.55 35.69 42.30 44.09 23.84 19.66 17.65%
DY 36.84 25.49 19.42 22.39 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.47 0.33 0.20 0.25 0.28 2.77%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 23/02/01 -
Price 0.65 0.58 0.65 0.88 0.35 0.41 0.45 -
P/RPS 0.28 0.23 0.26 0.22 0.14 0.21 0.24 2.60%
P/EPS 2.19 2.05 2.80 3.10 2.15 4.09 5.09 -13.10%
EY 45.74 48.85 35.69 32.21 46.61 24.43 19.66 15.10%
DY 32.31 22.41 19.42 17.05 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.47 0.44 0.19 0.25 0.28 5.21%

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