[HSL] QoQ Cumulative Quarter 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- 58.46%
YoY- 80.73%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 142,228 68,885 287,526 192,947 125,443 58,649 189,612 -17.45%
PBT 17,307 8,191 29,359 19,762 12,437 6,052 17,246 0.23%
Tax -4,864 -2,316 -8,671 -6,052 -3,785 -1,788 -5,069 -2.71%
NP 12,443 5,875 20,688 13,710 8,652 4,264 12,177 1.45%
-
NP to SH 12,443 5,875 20,688 13,710 8,652 4,264 12,177 1.45%
-
Tax Rate 28.10% 28.27% 29.53% 30.62% 30.43% 29.54% 29.39% -
Total Cost 129,785 63,010 266,838 179,237 116,791 54,385 177,435 -18.83%
-
Net Worth 152,197 151,805 147,466 143,656 139,286 139,657 135,880 7.86%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,529 - 11,043 - 4,421 - 3,732 45.23%
Div Payout % 52.47% - 53.38% - 51.11% - 30.66% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 152,197 151,805 147,466 143,656 139,286 139,657 135,880 7.86%
NOSH 116,181 116,567 73,622 73,670 73,696 74,285 74,659 34.32%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.75% 8.53% 7.20% 7.11% 6.90% 7.27% 6.42% -
ROE 8.18% 3.87% 14.03% 9.54% 6.21% 3.05% 8.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 122.42 59.09 390.54 261.91 170.22 78.95 253.97 -38.55%
EPS 10.71 5.04 28.10 18.61 11.74 5.74 16.31 -24.47%
DPS 5.62 0.00 15.00 0.00 6.00 0.00 5.00 8.11%
NAPS 1.31 1.3023 2.003 1.95 1.89 1.88 1.82 -19.70%
Adjusted Per Share Value based on latest NOSH - 73,198
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.41 11.82 49.35 33.11 21.53 10.07 32.54 -17.45%
EPS 2.14 1.01 3.55 2.35 1.48 0.73 2.09 1.59%
DPS 1.12 0.00 1.90 0.00 0.76 0.00 0.64 45.26%
NAPS 0.2612 0.2605 0.2531 0.2465 0.239 0.2397 0.2332 7.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.59 0.67 0.67 0.55 0.49 0.39 0.37 -
P/RPS 0.48 1.13 0.17 0.21 0.29 0.49 0.15 117.30%
P/EPS 5.51 13.29 2.38 2.96 4.17 6.79 2.27 80.71%
EY 18.15 7.52 41.94 33.84 23.96 14.72 44.08 -44.68%
DY 9.53 0.00 22.39 0.00 12.24 0.00 13.51 -20.77%
P/NAPS 0.45 0.51 0.33 0.28 0.26 0.21 0.20 71.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 18/05/04 20/02/04 17/11/03 21/08/03 22/05/03 27/02/03 -
Price 0.51 0.56 0.88 0.78 0.51 0.41 0.35 -
P/RPS 0.42 0.95 0.23 0.30 0.30 0.52 0.14 108.14%
P/EPS 4.76 11.11 3.13 4.19 4.34 7.14 2.15 69.95%
EY 21.00 9.00 31.93 23.86 23.02 14.00 46.60 -41.24%
DY 11.02 0.00 17.05 0.00 11.76 0.00 14.29 -15.91%
P/NAPS 0.39 0.43 0.44 0.40 0.27 0.22 0.19 61.58%

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