[HSL] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 44.62%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 285,814 287,526 189,612 144,537 140,705 151,458 138,289 -0.76%
PBT 37,451 29,359 17,246 11,203 8,933 16,369 20,539 -0.63%
Tax -10,618 -8,671 -5,069 -3,723 -2,302 -1 -6,277 -0.55%
NP 26,833 20,688 12,177 7,480 6,631 16,368 14,262 -0.66%
-
NP to SH 26,833 20,688 12,177 7,480 6,631 16,368 14,262 -0.66%
-
Tax Rate 28.35% 29.53% 29.39% 33.23% 25.77% 0.01% 30.56% -
Total Cost 258,981 266,838 177,435 137,057 134,074 135,090 124,027 -0.77%
-
Net Worth 160,348 147,466 135,880 124,541 119,267 115,521 154,467 -0.03%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 13,927 11,043 3,732 - - - - -100.00%
Div Payout % 51.90% 53.38% 30.66% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 160,348 147,466 135,880 124,541 119,267 115,521 154,467 -0.03%
NOSH 116,059 73,622 74,659 75,025 75,011 75,013 74,984 -0.46%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.39% 7.20% 6.42% 5.18% 4.71% 10.81% 10.31% -
ROE 16.73% 14.03% 8.96% 6.01% 5.56% 14.17% 9.23% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 246.26 390.54 253.97 192.65 187.58 201.91 184.42 -0.30%
EPS 23.12 28.10 16.31 9.97 8.84 21.82 19.02 -0.20%
DPS 12.00 15.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.3816 2.003 1.82 1.66 1.59 1.54 2.06 0.42%
Adjusted Per Share Value based on latest NOSH - 74,692
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 49.05 49.35 32.54 24.81 24.15 25.99 23.73 -0.76%
EPS 4.61 3.55 2.09 1.28 1.14 2.81 2.45 -0.66%
DPS 2.39 1.90 0.64 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2752 0.2531 0.2332 0.2137 0.2047 0.1983 0.2651 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.65 0.67 0.37 0.42 0.45 0.00 0.00 -
P/RPS 0.26 0.17 0.15 0.22 0.24 0.00 0.00 -100.00%
P/EPS 2.81 2.38 2.27 4.21 5.09 0.00 0.00 -100.00%
EY 35.57 41.94 44.08 23.74 19.64 0.00 0.00 -100.00%
DY 18.46 22.39 13.51 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.33 0.20 0.25 0.28 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 20/02/04 27/02/03 27/02/02 23/02/01 25/02/00 - -
Price 0.65 0.88 0.35 0.41 0.45 1.14 0.00 -
P/RPS 0.26 0.23 0.14 0.21 0.24 0.56 0.00 -100.00%
P/EPS 2.81 3.13 2.15 4.11 5.09 5.22 0.00 -100.00%
EY 35.57 31.93 46.60 24.32 19.64 19.14 0.00 -100.00%
DY 18.46 17.05 14.29 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.47 0.44 0.19 0.25 0.28 0.74 0.00 -100.00%

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