[HSL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -7.12%
YoY- 98.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 94,579 67,504 66,794 58,649 59,586 51,283 44,721 64.53%
PBT 9,597 7,325 6,385 6,052 6,411 4,137 3,622 91.14%
Tax -2,619 -2,267 -1,997 -1,788 -1,820 -1,209 -1,110 76.95%
NP 6,978 5,058 4,388 4,264 4,591 2,928 2,512 97.24%
-
NP to SH 6,978 5,058 4,388 4,264 4,591 2,928 2,512 97.24%
-
Tax Rate 27.29% 30.95% 31.28% 29.54% 28.39% 29.22% 30.65% -
Total Cost 87,601 62,446 62,406 54,385 54,995 48,355 42,209 62.48%
-
Net Worth 146,202 142,736 139,149 139,657 135,863 131,461 128,208 9.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,569 - 4,417 - - - - -
Div Payout % 94.14% - 100.67% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 146,202 142,736 139,149 139,657 135,863 131,461 128,208 9.12%
NOSH 72,991 73,198 73,624 74,285 74,650 74,693 74,540 -1.38%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.38% 7.49% 6.57% 7.27% 7.70% 5.71% 5.62% -
ROE 4.77% 3.54% 3.15% 3.05% 3.38% 2.23% 1.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 129.58 92.22 90.72 78.95 79.82 68.66 60.00 66.84%
EPS 9.56 6.91 5.96 5.74 6.15 3.92 3.37 100.01%
DPS 9.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.003 1.95 1.89 1.88 1.82 1.76 1.72 10.65%
Adjusted Per Share Value based on latest NOSH - 74,285
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.23 11.59 11.46 10.07 10.23 8.80 7.68 64.45%
EPS 1.20 0.87 0.75 0.73 0.79 0.50 0.43 97.84%
DPS 1.13 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.245 0.2388 0.2397 0.2332 0.2256 0.22 9.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.67 0.55 0.49 0.39 0.37 0.39 0.43 -
P/RPS 0.52 0.60 0.54 0.49 0.46 0.57 0.72 -19.45%
P/EPS 7.01 7.96 8.22 6.79 6.02 9.95 12.76 -32.84%
EY 14.27 12.56 12.16 14.72 16.62 10.05 7.84 48.91%
DY 13.43 0.00 12.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.26 0.21 0.20 0.22 0.25 20.27%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 17/11/03 21/08/03 22/05/03 27/02/03 27/11/02 28/08/02 -
Price 0.88 0.78 0.51 0.41 0.35 0.39 0.42 -
P/RPS 0.68 0.85 0.56 0.52 0.44 0.57 0.70 -1.90%
P/EPS 9.21 11.29 8.56 7.14 5.69 9.95 12.46 -18.20%
EY 10.86 8.86 11.69 14.00 17.57 10.05 8.02 22.32%
DY 10.23 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.27 0.22 0.19 0.22 0.24 49.62%

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