[HSL] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.59%
YoY- 37.78%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 238,564 254,908 260,704 275,540 234,596 136,088 31,763 39.92%
PBT 44,128 41,148 37,960 32,764 24,208 12,304 2,290 63.70%
Tax -11,816 -11,828 -10,956 -9,264 -7,152 -3,720 -770 57.60%
NP 32,312 29,320 27,004 23,500 17,056 8,584 1,520 66.39%
-
NP to SH 32,312 29,320 27,004 23,500 17,056 8,584 1,520 66.39%
-
Tax Rate 26.78% 28.75% 28.86% 28.27% 29.54% 30.23% 33.62% -
Total Cost 206,252 225,588 233,700 252,040 217,540 127,504 30,243 37.68%
-
Net Worth 200,289 182,400 165,330 151,805 139,657 125,183 120,551 8.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 200,289 182,400 165,330 151,805 139,657 125,183 120,551 8.82%
NOSH 111,420 113,292 114,812 116,567 74,285 74,513 74,876 6.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.54% 11.50% 10.36% 8.53% 7.27% 6.31% 4.79% -
ROE 16.13% 16.07% 16.33% 15.48% 12.21% 6.86% 1.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 214.11 225.00 227.07 236.38 315.80 182.63 42.42 30.95%
EPS 29.00 25.88 23.52 20.16 22.96 11.52 2.03 55.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7976 1.61 1.44 1.3023 1.88 1.68 1.61 1.85%
Adjusted Per Share Value based on latest NOSH - 116,567
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 40.94 43.75 44.74 47.29 40.26 23.36 5.45 39.92%
EPS 5.55 5.03 4.63 4.03 2.93 1.47 0.26 66.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3437 0.313 0.2837 0.2605 0.2397 0.2148 0.2069 8.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.65 0.63 0.58 0.67 0.39 0.43 0.43 -
P/RPS 0.30 0.28 0.26 0.28 0.12 0.24 1.01 -18.30%
P/EPS 2.24 2.43 2.47 3.32 1.70 3.73 21.18 -31.22%
EY 44.62 41.08 40.55 30.09 58.87 26.79 4.72 45.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.51 0.21 0.26 0.27 4.90%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 18/05/06 18/05/05 18/05/04 22/05/03 23/05/02 24/05/01 -
Price 0.79 0.62 0.56 0.56 0.41 0.46 0.41 -
P/RPS 0.37 0.28 0.25 0.24 0.13 0.25 0.97 -14.83%
P/EPS 2.72 2.40 2.38 2.78 1.79 3.99 20.20 -28.39%
EY 36.71 41.74 42.00 36.00 56.00 25.04 4.95 39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.39 0.43 0.22 0.27 0.25 9.87%

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