[HSL] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 7.61%
YoY- 39.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 62,403 65,711 77,668 72,810 67,504 51,283 37,898 8.66%
PBT 13,986 12,810 11,851 9,873 7,325 4,137 2,945 29.63%
Tax -3,758 -4,803 -3,287 -2,805 -2,267 -1,209 -881 27.33%
NP 10,228 8,007 8,564 7,068 5,058 2,928 2,064 30.55%
-
NP to SH 10,228 8,007 8,564 7,068 5,058 2,928 2,064 30.55%
-
Tax Rate 26.87% 37.49% 27.74% 28.41% 30.95% 29.22% 29.92% -
Total Cost 52,175 57,704 69,104 65,742 62,446 48,355 35,834 6.45%
-
Net Worth 213,330 191,886 173,067 158,404 142,736 131,461 124,590 9.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 7,894 - - - - - -
Div Payout % - 98.59% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 213,330 191,886 173,067 158,404 142,736 131,461 124,590 9.37%
NOSH 111,294 112,774 113,882 115,868 73,198 74,693 75,054 6.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.39% 12.19% 11.03% 9.71% 7.49% 5.71% 5.45% -
ROE 4.79% 4.17% 4.95% 4.46% 3.54% 2.23% 1.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 56.07 58.27 68.20 62.84 92.22 68.66 50.49 1.76%
EPS 9.19 7.10 7.52 6.10 6.91 3.92 2.75 22.26%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9168 1.7015 1.5197 1.3671 1.95 1.76 1.66 2.42%
Adjusted Per Share Value based on latest NOSH - 115,868
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.71 11.28 13.33 12.50 11.59 8.80 6.50 8.67%
EPS 1.76 1.37 1.47 1.21 0.87 0.50 0.35 30.87%
DPS 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3293 0.297 0.2719 0.245 0.2256 0.2138 9.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.97 0.57 0.53 0.58 0.55 0.39 0.38 -
P/RPS 1.73 0.98 0.78 0.92 0.60 0.57 0.75 14.93%
P/EPS 10.55 8.03 7.05 9.51 7.96 9.95 13.82 -4.39%
EY 9.47 12.46 14.19 10.52 12.56 10.05 7.24 4.57%
DY 0.00 12.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.35 0.42 0.28 0.22 0.23 14.18%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 29/11/01 -
Price 1.08 0.56 0.51 0.60 0.78 0.39 0.42 -
P/RPS 1.93 0.96 0.75 0.95 0.85 0.57 0.83 15.09%
P/EPS 11.75 7.89 6.78 9.84 11.29 9.95 15.27 -4.27%
EY 8.51 12.68 14.75 10.17 8.86 10.05 6.55 4.45%
DY 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.34 0.44 0.40 0.22 0.25 14.37%

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