[HSL] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 50.9%
YoY- 69.89%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 215,038 142,228 68,885 287,526 192,947 125,443 58,649 137.21%
PBT 27,180 17,307 8,191 29,359 19,762 12,437 6,052 171.46%
Tax -7,669 -4,864 -2,316 -8,671 -6,052 -3,785 -1,788 163.28%
NP 19,511 12,443 5,875 20,688 13,710 8,652 4,264 174.85%
-
NP to SH 19,511 12,443 5,875 20,688 13,710 8,652 4,264 174.85%
-
Tax Rate 28.22% 28.10% 28.27% 29.53% 30.62% 30.43% 29.54% -
Total Cost 195,527 129,785 63,010 266,838 179,237 116,791 54,385 134.13%
-
Net Worth 158,770 152,197 151,805 147,466 143,656 139,286 139,657 8.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,806 6,529 - 11,043 - 4,421 - -
Div Payout % 29.76% 52.47% - 53.38% - 51.11% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 158,770 152,197 151,805 147,466 143,656 139,286 139,657 8.90%
NOSH 116,136 116,181 116,567 73,622 73,670 73,696 74,285 34.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.07% 8.75% 8.53% 7.20% 7.11% 6.90% 7.27% -
ROE 12.29% 8.18% 3.87% 14.03% 9.54% 6.21% 3.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 185.16 122.42 59.09 390.54 261.91 170.22 78.95 76.24%
EPS 16.80 10.71 5.04 28.10 18.61 11.74 5.74 104.21%
DPS 5.00 5.62 0.00 15.00 0.00 6.00 0.00 -
NAPS 1.3671 1.31 1.3023 2.003 1.95 1.89 1.88 -19.08%
Adjusted Per Share Value based on latest NOSH - 72,991
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.91 24.41 11.82 49.35 33.11 21.53 10.07 137.16%
EPS 3.35 2.14 1.01 3.55 2.35 1.48 0.73 175.38%
DPS 1.00 1.12 0.00 1.90 0.00 0.76 0.00 -
NAPS 0.2725 0.2612 0.2605 0.2531 0.2465 0.239 0.2397 8.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.58 0.59 0.67 0.67 0.55 0.49 0.39 -
P/RPS 0.31 0.48 1.13 0.17 0.21 0.29 0.49 -26.24%
P/EPS 3.45 5.51 13.29 2.38 2.96 4.17 6.79 -36.24%
EY 28.97 18.15 7.52 41.94 33.84 23.96 14.72 56.85%
DY 8.62 9.53 0.00 22.39 0.00 12.24 0.00 -
P/NAPS 0.42 0.45 0.51 0.33 0.28 0.26 0.21 58.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 24/08/04 18/05/04 20/02/04 17/11/03 21/08/03 22/05/03 -
Price 0.60 0.51 0.56 0.88 0.78 0.51 0.41 -
P/RPS 0.32 0.42 0.95 0.23 0.30 0.30 0.52 -27.58%
P/EPS 3.57 4.76 11.11 3.13 4.19 4.34 7.14 -36.92%
EY 28.00 21.00 9.00 31.93 23.86 23.02 14.00 58.53%
DY 8.33 11.02 0.00 17.05 0.00 11.76 0.00 -
P/NAPS 0.44 0.39 0.43 0.44 0.40 0.27 0.22 58.53%

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