[HSL] YoY Annualized 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- 20.39%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 290,347 285,814 287,526 189,612 144,537 140,705 151,458 -0.68%
PBT 44,788 37,451 29,359 17,246 11,203 8,933 16,369 -1.06%
Tax -12,591 -10,618 -8,671 -5,069 -3,723 -2,302 -1 -9.54%
NP 32,197 26,833 20,688 12,177 7,480 6,631 16,368 -0.71%
-
NP to SH 32,197 26,833 20,688 12,177 7,480 6,631 16,368 -0.71%
-
Tax Rate 28.11% 28.35% 29.53% 29.39% 33.23% 25.77% 0.01% -
Total Cost 258,150 258,981 266,838 177,435 137,057 134,074 135,090 -0.68%
-
Net Worth 177,512 160,348 147,466 135,880 124,541 119,267 115,521 -0.45%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 14,858 13,927 11,043 3,732 - - - -100.00%
Div Payout % 46.15% 51.90% 53.38% 30.66% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 177,512 160,348 147,466 135,880 124,541 119,267 115,521 -0.45%
NOSH 114,295 116,059 73,622 74,659 75,025 75,011 75,013 -0.44%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.09% 9.39% 7.20% 6.42% 5.18% 4.71% 10.81% -
ROE 18.14% 16.73% 14.03% 8.96% 6.01% 5.56% 14.17% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 254.03 246.26 390.54 253.97 192.65 187.58 201.91 -0.24%
EPS 28.17 23.12 28.10 16.31 9.97 8.84 21.82 -0.27%
DPS 13.00 12.00 15.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.5531 1.3816 2.003 1.82 1.66 1.59 1.54 -0.00%
Adjusted Per Share Value based on latest NOSH - 74,650
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 49.83 49.05 49.35 32.54 24.81 24.15 25.99 -0.68%
EPS 5.53 4.61 3.55 2.09 1.28 1.14 2.81 -0.71%
DPS 2.55 2.39 1.90 0.64 0.00 0.00 0.00 -100.00%
NAPS 0.3046 0.2752 0.2531 0.2332 0.2137 0.2047 0.1983 -0.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.51 0.65 0.67 0.37 0.42 0.45 0.00 -
P/RPS 0.20 0.26 0.17 0.15 0.22 0.24 0.00 -100.00%
P/EPS 1.81 2.81 2.38 2.27 4.21 5.09 0.00 -100.00%
EY 55.24 35.57 41.94 44.08 23.74 19.64 0.00 -100.00%
DY 25.49 18.46 22.39 13.51 0.00 0.00 0.00 -100.00%
P/NAPS 0.33 0.47 0.33 0.20 0.25 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 23/02/01 25/02/00 -
Price 0.58 0.65 0.88 0.35 0.41 0.45 1.14 -
P/RPS 0.23 0.26 0.23 0.14 0.21 0.24 0.56 0.95%
P/EPS 2.06 2.81 3.13 2.15 4.11 5.09 5.22 0.99%
EY 48.57 35.57 31.93 46.60 24.32 19.64 19.14 -0.98%
DY 22.41 18.46 17.05 14.29 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.47 0.44 0.19 0.25 0.28 0.74 0.73%

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