[HSL] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.8%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,778 66,096 70,103 73,343 66,794 44,721 34,802 10.32%
PBT 13,470 11,693 11,159 9,116 6,385 3,622 2,618 31.37%
Tax -3,598 -3,391 -3,130 -2,548 -1,997 -1,110 -1,030 23.16%
NP 9,872 8,302 8,029 6,568 4,388 2,512 1,588 35.58%
-
NP to SH 9,872 8,302 8,029 6,568 4,388 2,512 1,588 35.58%
-
Tax Rate 26.71% 29.00% 28.05% 27.95% 31.28% 30.65% 39.34% -
Total Cost 52,906 57,794 62,074 66,775 62,406 42,209 33,214 8.06%
-
Net Worth 204,169 184,304 165,703 152,284 139,149 128,208 122,845 8.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,913 7,906 8,006 6,533 4,417 - - -
Div Payout % 90.29% 95.24% 99.72% 99.47% 100.67% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 204,169 184,304 165,703 152,284 139,149 128,208 122,845 8.83%
NOSH 111,422 112,952 114,373 116,247 73,624 74,540 74,905 6.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 15.73% 12.56% 11.45% 8.96% 6.57% 5.62% 4.56% -
ROE 4.84% 4.50% 4.85% 4.31% 3.15% 1.96% 1.29% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 56.34 58.52 61.29 63.09 90.72 60.00 46.46 3.26%
EPS 8.86 7.35 7.02 5.65 5.96 3.37 2.12 26.90%
DPS 8.00 7.00 7.00 5.62 6.00 0.00 0.00 -
NAPS 1.8324 1.6317 1.4488 1.31 1.89 1.72 1.64 1.86%
Adjusted Per Share Value based on latest NOSH - 116,247
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.77 11.34 12.03 12.59 11.46 7.68 5.97 10.32%
EPS 1.69 1.42 1.38 1.13 0.75 0.43 0.27 35.73%
DPS 1.53 1.36 1.37 1.12 0.76 0.00 0.00 -
NAPS 0.3504 0.3163 0.2844 0.2614 0.2388 0.22 0.2108 8.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.95 0.59 0.53 0.59 0.49 0.43 0.37 -
P/RPS 1.69 1.01 0.86 0.94 0.54 0.72 0.80 13.26%
P/EPS 10.72 8.03 7.55 10.44 8.22 12.76 17.45 -7.79%
EY 9.33 12.46 13.25 9.58 12.16 7.84 5.73 8.46%
DY 8.42 11.86 13.21 9.53 12.24 0.00 0.00 -
P/NAPS 0.52 0.36 0.37 0.45 0.26 0.25 0.23 14.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 22/08/05 24/08/04 21/08/03 28/08/02 24/08/01 -
Price 0.75 0.59 0.55 0.51 0.51 0.42 0.44 -
P/RPS 1.33 1.01 0.90 0.81 0.56 0.70 0.95 5.76%
P/EPS 8.47 8.03 7.83 9.03 8.56 12.46 20.75 -13.86%
EY 11.81 12.46 12.76 11.08 11.69 8.02 4.82 16.10%
DY 10.67 11.86 12.73 11.02 11.76 0.00 0.00 -
P/NAPS 0.41 0.36 0.38 0.39 0.27 0.24 0.27 7.20%

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