[HSL] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 8.47%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 173,366 157,486 136,088 144,537 139,282 133,130 31,763 209.68%
PBT 14,446 13,396 12,304 11,203 10,469 9,814 2,290 241.02%
Tax -4,332 -4,080 -3,720 -3,723 -3,573 -3,600 -770 215.99%
NP 10,114 9,316 8,584 7,480 6,896 6,214 1,520 253.36%
-
NP to SH 10,114 9,316 8,584 7,480 6,896 6,214 1,520 253.36%
-
Tax Rate 29.99% 30.46% 30.23% 33.23% 34.13% 36.68% 33.62% -
Total Cost 163,252 148,170 127,504 137,057 132,386 126,916 30,243 207.40%
-
Net Worth 131,411 128,188 125,183 124,541 124,427 123,079 120,551 5.91%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 131,411 128,188 125,183 124,541 124,427 123,079 120,551 5.91%
NOSH 74,665 74,528 74,513 75,025 74,956 75,048 74,876 -0.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.83% 5.92% 6.31% 5.18% 4.95% 4.67% 4.79% -
ROE 7.70% 7.27% 6.86% 6.01% 5.54% 5.05% 1.26% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 232.19 211.31 182.63 192.65 185.82 177.39 42.42 210.26%
EPS 13.55 12.50 11.52 9.97 9.20 8.28 2.03 254.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.72 1.68 1.66 1.66 1.64 1.61 6.11%
Adjusted Per Share Value based on latest NOSH - 74,692
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.75 27.03 23.36 24.81 23.90 22.85 5.45 209.70%
EPS 1.74 1.60 1.47 1.28 1.18 1.07 0.26 254.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.22 0.2148 0.2137 0.2135 0.2112 0.2069 5.90%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.39 0.43 0.43 0.42 0.38 0.37 0.43 -
P/RPS 0.17 0.20 0.24 0.22 0.20 0.21 1.01 -69.48%
P/EPS 2.88 3.44 3.73 4.21 4.13 4.47 21.18 -73.52%
EY 34.74 29.07 26.79 23.74 24.21 22.38 4.72 277.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.26 0.25 0.23 0.23 0.27 -12.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 23/05/02 27/02/02 29/11/01 24/08/01 24/05/01 -
Price 0.39 0.42 0.46 0.41 0.42 0.44 0.41 -
P/RPS 0.17 0.20 0.25 0.21 0.23 0.25 0.97 -68.64%
P/EPS 2.88 3.36 3.99 4.11 4.57 5.31 20.20 -72.67%
EY 34.74 29.76 25.04 24.32 21.90 18.82 4.95 266.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.25 0.25 0.27 0.25 -8.16%

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