[HSL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 60.52%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 192,947 125,443 58,649 189,612 130,025 78,743 34,022 217.68%
PBT 19,762 12,437 6,052 17,246 10,835 6,698 3,076 245.20%
Tax -6,052 -3,785 -1,788 -5,069 -3,249 -2,040 -930 248.16%
NP 13,710 8,652 4,264 12,177 7,586 4,658 2,146 243.91%
-
NP to SH 13,710 8,652 4,264 12,177 7,586 4,658 2,146 243.91%
-
Tax Rate 30.62% 30.43% 29.54% 29.39% 29.99% 30.46% 30.23% -
Total Cost 179,237 116,791 54,385 177,435 122,439 74,085 31,876 215.87%
-
Net Worth 143,656 139,286 139,657 135,880 131,411 128,188 125,183 9.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 4,421 - 3,732 - - - -
Div Payout % - 51.11% - 30.66% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 143,656 139,286 139,657 135,880 131,411 128,188 125,183 9.60%
NOSH 73,670 73,696 74,285 74,659 74,665 74,528 74,513 -0.75%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.11% 6.90% 7.27% 6.42% 5.83% 5.92% 6.31% -
ROE 9.54% 6.21% 3.05% 8.96% 5.77% 3.63% 1.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 261.91 170.22 78.95 253.97 174.14 105.66 45.66 220.09%
EPS 18.61 11.74 5.74 16.31 10.16 6.25 2.88 246.53%
DPS 0.00 6.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.95 1.89 1.88 1.82 1.76 1.72 1.68 10.43%
Adjusted Per Share Value based on latest NOSH - 74,650
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.11 21.53 10.07 32.54 22.32 13.51 5.84 217.61%
EPS 2.35 1.48 0.73 2.09 1.30 0.80 0.37 242.57%
DPS 0.00 0.76 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.2465 0.239 0.2397 0.2332 0.2255 0.22 0.2148 9.60%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.55 0.49 0.39 0.37 0.39 0.43 0.43 -
P/RPS 0.21 0.29 0.49 0.15 0.22 0.41 0.94 -63.14%
P/EPS 2.96 4.17 6.79 2.27 3.84 6.88 14.93 -65.96%
EY 33.84 23.96 14.72 44.08 26.05 14.53 6.70 194.08%
DY 0.00 12.24 0.00 13.51 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.21 0.20 0.22 0.25 0.26 5.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 21/08/03 22/05/03 27/02/03 27/11/02 28/08/02 23/05/02 -
Price 0.78 0.51 0.41 0.35 0.39 0.42 0.46 -
P/RPS 0.30 0.30 0.52 0.14 0.22 0.40 1.01 -55.44%
P/EPS 4.19 4.34 7.14 2.15 3.84 6.72 15.97 -58.98%
EY 23.86 23.02 14.00 46.60 26.05 14.88 6.26 143.80%
DY 0.00 11.76 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.22 0.19 0.22 0.24 0.27 29.92%

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