[HSL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.45%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 275,540 287,526 257,262 250,886 234,596 189,612 173,366 36.15%
PBT 32,764 29,359 26,349 24,874 24,208 17,246 14,446 72.53%
Tax -9,264 -8,671 -8,069 -7,570 -7,152 -5,069 -4,332 65.91%
NP 23,500 20,688 18,280 17,304 17,056 12,177 10,114 75.33%
-
NP to SH 23,500 20,688 18,280 17,304 17,056 12,177 10,114 75.33%
-
Tax Rate 28.27% 29.53% 30.62% 30.43% 29.54% 29.39% 29.99% -
Total Cost 252,040 266,838 238,982 233,582 217,540 177,435 163,252 33.54%
-
Net Worth 151,805 147,466 143,656 139,286 139,657 135,880 131,411 10.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,043 - 8,843 - 3,732 - -
Div Payout % - 53.38% - 51.11% - 30.66% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 151,805 147,466 143,656 139,286 139,657 135,880 131,411 10.08%
NOSH 116,567 73,622 73,670 73,696 74,285 74,659 74,665 34.54%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.53% 7.20% 7.11% 6.90% 7.27% 6.42% 5.83% -
ROE 15.48% 14.03% 12.72% 12.42% 12.21% 8.96% 7.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 236.38 390.54 349.21 340.43 315.80 253.97 232.19 1.19%
EPS 20.16 28.10 24.81 23.48 22.96 16.31 13.55 30.29%
DPS 0.00 15.00 0.00 12.00 0.00 5.00 0.00 -
NAPS 1.3023 2.003 1.95 1.89 1.88 1.82 1.76 -18.17%
Adjusted Per Share Value based on latest NOSH - 73,624
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.29 49.35 44.15 43.06 40.26 32.54 29.75 36.16%
EPS 4.03 3.55 3.14 2.97 2.93 2.09 1.74 74.96%
DPS 0.00 1.90 0.00 1.52 0.00 0.64 0.00 -
NAPS 0.2605 0.2531 0.2465 0.239 0.2397 0.2332 0.2255 10.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.67 0.67 0.55 0.49 0.39 0.37 0.39 -
P/RPS 0.28 0.17 0.16 0.14 0.12 0.15 0.17 39.42%
P/EPS 3.32 2.38 2.22 2.09 1.70 2.27 2.88 9.93%
EY 30.09 41.94 45.12 47.92 58.87 44.08 34.74 -9.12%
DY 0.00 22.39 0.00 24.49 0.00 13.51 0.00 -
P/NAPS 0.51 0.33 0.28 0.26 0.21 0.20 0.22 75.06%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 18/05/04 20/02/04 17/11/03 21/08/03 22/05/03 27/02/03 27/11/02 -
Price 0.56 0.88 0.78 0.51 0.41 0.35 0.39 -
P/RPS 0.24 0.23 0.22 0.15 0.13 0.14 0.17 25.82%
P/EPS 2.78 3.13 3.14 2.17 1.79 2.15 2.88 -2.32%
EY 36.00 31.93 31.81 46.04 56.00 46.60 34.74 2.40%
DY 0.00 17.05 0.00 23.53 0.00 14.29 0.00 -
P/NAPS 0.43 0.44 0.40 0.27 0.22 0.19 0.22 56.26%

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