[HSL] YoY Cumulative 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- -64.98%
YoY- 98.7%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 63,727 65,176 68,885 58,649 34,022 31,763 35,278 10.35%
PBT 10,287 9,490 8,191 6,052 3,076 2,290 3,470 19.84%
Tax -2,957 -2,739 -2,316 -1,788 -930 -770 -970 20.40%
NP 7,330 6,751 5,875 4,264 2,146 1,520 2,500 19.62%
-
NP to SH 7,330 6,751 5,875 4,264 2,146 1,520 2,500 19.62%
-
Tax Rate 28.75% 28.86% 28.27% 29.54% 30.23% 33.62% 27.95% -
Total Cost 56,397 58,425 63,010 54,385 31,876 30,243 32,778 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 4.02% 4.08% 3.87% 3.05% 1.71% 1.26% 2.11% -
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 56.25 56.77 59.09 78.95 45.66 42.42 46.99 3.04%
EPS 6.47 5.88 5.04 5.74 2.88 2.03 3.33 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 10.94 11.19 11.82 10.07 5.84 5.45 6.05 10.37%
EPS 1.26 1.16 1.01 0.73 0.37 0.26 0.43 19.61%
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 1.12 1.02 1.13 0.49 0.94 1.01 2.49 -12.46%
P/EPS 9.74 9.86 13.29 6.79 14.93 21.18 35.14 -19.24%
EY 10.27 10.14 7.52 14.72 6.70 4.72 2.85 23.80%
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 1.10 0.99 0.95 0.52 1.01 0.97 2.02 -9.62%
P/EPS 9.58 9.52 11.11 7.14 15.97 20.20 28.53 -16.62%
EY 10.44 10.50 9.00 14.00 6.26 4.95 3.51 19.91%
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