[HSL] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 118.93%
YoY- 18.78%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 63,727 290,347 212,947 135,279 65,176 285,814 215,038 -55.58%
PBT 10,287 44,788 32,500 20,649 9,490 37,451 27,180 -47.70%
Tax -2,957 -12,591 -9,156 -5,869 -2,739 -10,618 -7,669 -47.05%
NP 7,330 32,197 23,344 14,780 6,751 26,833 19,511 -47.96%
-
NP to SH 7,330 32,197 23,344 14,780 6,751 26,833 19,511 -47.96%
-
Tax Rate 28.75% 28.11% 28.17% 28.42% 28.86% 28.35% 28.22% -
Total Cost 56,397 258,150 189,603 120,499 58,425 258,981 195,527 -56.37%
-
Net Worth 182,400 177,512 173,731 165,737 165,330 160,348 158,770 9.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 14,858 8,002 8,007 - 13,927 5,806 -
Div Payout % - 46.15% 34.28% 54.18% - 51.90% 29.76% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 182,400 177,512 173,731 165,737 165,330 160,348 158,770 9.70%
NOSH 113,292 114,295 114,319 114,396 114,812 116,059 116,136 -1.64%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.50% 11.09% 10.96% 10.93% 10.36% 9.39% 9.07% -
ROE 4.02% 18.14% 13.44% 8.92% 4.08% 16.73% 12.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.25 254.03 186.27 118.25 56.77 246.26 185.16 -54.84%
EPS 6.47 28.17 20.42 12.92 5.88 23.12 16.80 -47.09%
DPS 0.00 13.00 7.00 7.00 0.00 12.00 5.00 -
NAPS 1.61 1.5531 1.5197 1.4488 1.44 1.3816 1.3671 11.53%
Adjusted Per Share Value based on latest NOSH - 114,373
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.94 49.83 36.55 23.22 11.19 49.05 36.91 -55.57%
EPS 1.26 5.53 4.01 2.54 1.16 4.61 3.35 -47.92%
DPS 0.00 2.55 1.37 1.37 0.00 2.39 1.00 -
NAPS 0.313 0.3046 0.2982 0.2844 0.2837 0.2752 0.2725 9.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.63 0.51 0.53 0.53 0.58 0.65 0.58 -
P/RPS 1.12 0.20 0.28 0.45 1.02 0.26 0.31 135.63%
P/EPS 9.74 1.81 2.60 4.10 9.86 2.81 3.45 99.87%
EY 10.27 55.24 38.53 24.38 10.14 35.57 28.97 -49.94%
DY 0.00 25.49 13.21 13.21 0.00 18.46 8.62 -
P/NAPS 0.39 0.33 0.35 0.37 0.40 0.47 0.42 -4.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 27/02/06 21/11/05 22/08/05 18/05/05 25/02/05 23/11/04 -
Price 0.62 0.58 0.51 0.55 0.56 0.65 0.60 -
P/RPS 1.10 0.23 0.27 0.47 0.99 0.26 0.32 127.94%
P/EPS 9.58 2.06 2.50 4.26 9.52 2.81 3.57 93.22%
EY 10.44 48.57 40.04 23.49 10.50 35.57 28.00 -48.22%
DY 0.00 22.41 13.73 12.73 0.00 18.46 8.33 -
P/NAPS 0.39 0.37 0.34 0.38 0.39 0.47 0.44 -7.73%

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