[HSL] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.15%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 248,168 260,555 290,347 285,814 287,526 189,612 144,537 9.42%
PBT 53,173 48,173 44,788 37,451 29,359 17,246 11,203 29.62%
Tax -14,233 -14,692 -12,591 -10,618 -8,671 -5,069 -3,723 25.03%
NP 38,940 33,481 32,197 26,833 20,688 12,177 7,480 31.63%
-
NP to SH 38,940 33,481 32,197 26,833 20,688 12,177 7,480 31.63%
-
Tax Rate 26.77% 30.50% 28.11% 28.35% 29.53% 29.39% 33.23% -
Total Cost 209,228 227,074 258,150 258,981 266,838 177,435 137,057 7.30%
-
Net Worth 217,727 195,326 177,512 160,348 147,466 135,880 124,541 9.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 17,816 15,819 14,858 13,927 11,043 3,732 - -
Div Payout % 45.75% 47.25% 46.15% 51.90% 53.38% 30.66% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 217,727 195,326 177,512 160,348 147,466 135,880 124,541 9.75%
NOSH 111,352 112,996 114,295 116,059 73,622 74,659 75,025 6.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.69% 12.85% 11.09% 9.39% 7.20% 6.42% 5.18% -
ROE 17.88% 17.14% 18.14% 16.73% 14.03% 8.96% 6.01% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 222.87 230.59 254.03 246.26 390.54 253.97 192.65 2.45%
EPS 34.97 29.63 28.17 23.12 28.10 16.31 9.97 23.25%
DPS 16.00 14.00 13.00 12.00 15.00 5.00 0.00 -
NAPS 1.9553 1.7286 1.5531 1.3816 2.003 1.82 1.66 2.76%
Adjusted Per Share Value based on latest NOSH - 115,671
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.59 44.72 49.83 49.05 49.35 32.54 24.81 9.41%
EPS 6.68 5.75 5.53 4.61 3.55 2.09 1.28 31.68%
DPS 3.06 2.71 2.55 2.39 1.90 0.64 0.00 -
NAPS 0.3737 0.3352 0.3046 0.2752 0.2531 0.2332 0.2137 9.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.04 0.57 0.51 0.65 0.67 0.37 0.42 -
P/RPS 0.47 0.25 0.20 0.26 0.17 0.15 0.22 13.48%
P/EPS 2.97 1.92 1.81 2.81 2.38 2.27 4.21 -5.64%
EY 33.63 51.98 55.24 35.57 41.94 44.08 23.74 5.97%
DY 15.38 24.56 25.49 18.46 22.39 13.51 0.00 -
P/NAPS 0.53 0.33 0.33 0.47 0.33 0.20 0.25 13.33%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 -
Price 0.93 0.65 0.58 0.65 0.88 0.35 0.41 -
P/RPS 0.42 0.28 0.23 0.26 0.23 0.14 0.21 12.24%
P/EPS 2.66 2.19 2.06 2.81 3.13 2.15 4.11 -6.99%
EY 37.60 45.58 48.57 35.57 31.93 46.60 24.32 7.52%
DY 17.20 21.54 22.41 18.46 17.05 14.29 0.00 -
P/NAPS 0.48 0.38 0.37 0.47 0.44 0.19 0.25 11.47%

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