[HSL] YoY Annualized 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- 40.07%
YoY- 98.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 254,908 260,704 275,540 234,596 136,088 31,763 141,112 10.35%
PBT 41,148 37,960 32,764 24,208 12,304 2,290 13,880 19.84%
Tax -11,828 -10,956 -9,264 -7,152 -3,720 -770 -3,880 20.40%
NP 29,320 27,004 23,500 17,056 8,584 1,520 10,000 19.62%
-
NP to SH 29,320 27,004 23,500 17,056 8,584 1,520 10,000 19.62%
-
Tax Rate 28.75% 28.86% 28.27% 29.54% 30.23% 33.62% 27.95% -
Total Cost 225,588 233,700 252,040 217,540 127,504 30,243 131,112 9.46%
-
Net Worth 182,400 165,330 151,805 139,657 125,183 120,551 118,618 7.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 182,400 165,330 151,805 139,657 125,183 120,551 118,618 7.43%
NOSH 113,292 114,812 116,567 74,285 74,513 74,876 75,075 7.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.50% 10.36% 8.53% 7.27% 6.31% 4.79% 7.09% -
ROE 16.07% 16.33% 15.48% 12.21% 6.86% 1.26% 8.43% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 225.00 227.07 236.38 315.80 182.63 42.42 187.96 3.04%
EPS 25.88 23.52 20.16 22.96 11.52 2.03 13.32 11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.44 1.3023 1.88 1.68 1.61 1.58 0.31%
Adjusted Per Share Value based on latest NOSH - 74,285
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 43.75 44.74 47.29 40.26 23.36 5.45 24.22 10.35%
EPS 5.03 4.63 4.03 2.93 1.47 0.26 1.72 19.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.313 0.2837 0.2605 0.2397 0.2148 0.2069 0.2036 7.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.63 0.58 0.67 0.39 0.43 0.43 1.17 -
P/RPS 0.28 0.26 0.28 0.12 0.24 1.01 0.62 -12.40%
P/EPS 2.43 2.47 3.32 1.70 3.73 21.18 8.78 -19.26%
EY 41.08 40.55 30.09 58.87 26.79 4.72 11.38 23.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.51 0.21 0.26 0.27 0.74 -10.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 18/05/04 22/05/03 23/05/02 24/05/01 29/05/00 -
Price 0.62 0.56 0.56 0.41 0.46 0.41 0.95 -
P/RPS 0.28 0.25 0.24 0.13 0.25 0.97 0.51 -9.50%
P/EPS 2.40 2.38 2.78 1.79 3.99 20.20 7.13 -16.58%
EY 41.74 42.00 36.00 56.00 25.04 4.95 14.02 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.43 0.22 0.27 0.25 0.60 -6.92%

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