[HSL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.84%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 290,347 212,947 135,279 65,176 285,814 215,038 142,228 60.71%
PBT 44,788 32,500 20,649 9,490 37,451 27,180 17,307 88.16%
Tax -12,591 -9,156 -5,869 -2,739 -10,618 -7,669 -4,864 88.20%
NP 32,197 23,344 14,780 6,751 26,833 19,511 12,443 88.15%
-
NP to SH 32,197 23,344 14,780 6,751 26,833 19,511 12,443 88.15%
-
Tax Rate 28.11% 28.17% 28.42% 28.86% 28.35% 28.22% 28.10% -
Total Cost 258,150 189,603 120,499 58,425 258,981 195,527 129,785 57.96%
-
Net Worth 177,512 173,731 165,737 165,330 160,348 158,770 152,197 10.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 14,858 8,002 8,007 - 13,927 5,806 6,529 72.75%
Div Payout % 46.15% 34.28% 54.18% - 51.90% 29.76% 52.47% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 177,512 173,731 165,737 165,330 160,348 158,770 152,197 10.77%
NOSH 114,295 114,319 114,396 114,812 116,059 116,136 116,181 -1.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.09% 10.96% 10.93% 10.36% 9.39% 9.07% 8.75% -
ROE 18.14% 13.44% 8.92% 4.08% 16.73% 12.29% 8.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 254.03 186.27 118.25 56.77 246.26 185.16 122.42 62.47%
EPS 28.17 20.42 12.92 5.88 23.12 16.80 10.71 90.20%
DPS 13.00 7.00 7.00 0.00 12.00 5.00 5.62 74.63%
NAPS 1.5531 1.5197 1.4488 1.44 1.3816 1.3671 1.31 11.98%
Adjusted Per Share Value based on latest NOSH - 114,812
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.83 36.55 23.22 11.19 49.05 36.91 24.41 60.71%
EPS 5.53 4.01 2.54 1.16 4.61 3.35 2.14 87.98%
DPS 2.55 1.37 1.37 0.00 2.39 1.00 1.12 72.80%
NAPS 0.3046 0.2982 0.2844 0.2837 0.2752 0.2725 0.2612 10.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.51 0.53 0.53 0.58 0.65 0.58 0.59 -
P/RPS 0.20 0.28 0.45 1.02 0.26 0.31 0.48 -44.12%
P/EPS 1.81 2.60 4.10 9.86 2.81 3.45 5.51 -52.29%
EY 55.24 38.53 24.38 10.14 35.57 28.97 18.15 109.59%
DY 25.49 13.21 13.21 0.00 18.46 8.62 9.53 92.34%
P/NAPS 0.33 0.35 0.37 0.40 0.47 0.42 0.45 -18.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 21/11/05 22/08/05 18/05/05 25/02/05 23/11/04 24/08/04 -
Price 0.58 0.51 0.55 0.56 0.65 0.60 0.51 -
P/RPS 0.23 0.27 0.47 0.99 0.26 0.32 0.42 -32.99%
P/EPS 2.06 2.50 4.26 9.52 2.81 3.57 4.76 -42.69%
EY 48.57 40.04 23.49 10.50 35.57 28.00 21.00 74.62%
DY 22.41 13.73 12.73 0.00 18.46 8.33 11.02 60.30%
P/NAPS 0.37 0.34 0.38 0.39 0.47 0.44 0.39 -3.43%

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