[HSL] QoQ 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- 15.27%
YoY- 72.75%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 73,343 68,885 94,579 67,504 66,794 58,649 59,586 14.86%
PBT 9,116 8,191 9,597 7,325 6,385 6,052 6,411 26.47%
Tax -2,548 -2,316 -2,619 -2,267 -1,997 -1,788 -1,820 25.17%
NP 6,568 5,875 6,978 5,058 4,388 4,264 4,591 26.99%
-
NP to SH 6,568 5,875 6,978 5,058 4,388 4,264 4,591 26.99%
-
Tax Rate 27.95% 28.27% 27.29% 30.95% 31.28% 29.54% 28.39% -
Total Cost 66,775 63,010 87,601 62,446 62,406 54,385 54,995 13.82%
-
Net Worth 152,284 151,805 146,202 142,736 139,149 139,657 135,863 7.91%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,533 - 6,569 - 4,417 - - -
Div Payout % 99.47% - 94.14% - 100.67% - - -
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 152,284 151,805 146,202 142,736 139,149 139,657 135,863 7.91%
NOSH 116,247 116,567 72,991 73,198 73,624 74,285 74,650 34.38%
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 8.96% 8.53% 7.38% 7.49% 6.57% 7.27% 7.70% -
ROE 4.31% 3.87% 4.77% 3.54% 3.15% 3.05% 3.38% -
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 63.09 59.09 129.58 92.22 90.72 78.95 79.82 -14.52%
EPS 5.65 5.04 9.56 6.91 5.96 5.74 6.15 -5.50%
DPS 5.62 0.00 9.00 0.00 6.00 0.00 0.00 -
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 12.59 11.82 16.23 11.59 11.46 10.07 10.23 14.85%
EPS 1.13 1.01 1.20 0.87 0.75 0.73 0.79 26.97%
DPS 1.12 0.00 1.13 0.00 0.76 0.00 0.00 -
NAPS 0.2614 0.2605 0.2509 0.245 0.2388 0.2397 0.2332 7.91%
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 0.94 1.13 0.52 0.60 0.54 0.49 0.46 61.10%
P/EPS 10.44 13.29 7.01 7.96 8.22 6.79 6.02 44.39%
EY 9.58 7.52 14.27 12.56 12.16 14.72 16.62 -30.76%
DY 9.53 0.00 13.43 0.00 12.24 0.00 0.00 -
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 0.81 0.95 0.68 0.85 0.56 0.52 0.44 50.26%
P/EPS 9.03 11.11 9.21 11.29 8.56 7.14 5.69 36.09%
EY 11.08 9.00 10.86 8.86 11.69 14.00 17.57 -26.48%
DY 11.02 0.00 10.23 0.00 11.76 0.00 0.00 -
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