[HSL] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 56.8%
YoY- 98.92%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 77,400 70,775 94,579 59,586 40,074 37,581 45,615 -0.56%
PBT 12,288 10,271 9,597 6,411 3,351 2,364 3,026 -1.47%
Tax -3,435 -2,949 -2,619 -1,820 -1,043 -393 -1 -8.29%
NP 8,853 7,322 6,978 4,591 2,308 1,971 3,025 -1.13%
-
NP to SH 8,853 7,322 6,978 4,591 2,308 1,971 3,025 -1.13%
-
Tax Rate 27.95% 28.71% 27.29% 28.39% 31.13% 16.62% 0.03% -
Total Cost 68,547 63,453 87,601 54,995 37,766 35,610 42,590 -0.50%
-
Net Worth 176,503 159,811 146,202 135,863 123,989 119,159 115,595 -0.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,818 8,096 6,569 - - - 5,029 -0.32%
Div Payout % 77.02% 110.58% 94.14% - - - 166.25% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 176,503 159,811 146,202 135,863 123,989 119,159 115,595 -0.44%
NOSH 113,645 115,671 72,991 74,650 74,692 74,942 75,062 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.44% 10.35% 7.38% 7.70% 5.76% 5.24% 6.63% -
ROE 5.02% 4.58% 4.77% 3.38% 1.86% 1.65% 2.62% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 68.11 61.19 129.58 79.82 53.65 50.15 60.77 -0.12%
EPS 7.79 6.33 9.56 6.15 3.09 2.63 4.03 -0.69%
DPS 6.00 7.00 9.00 0.00 0.00 0.00 6.70 0.11%
NAPS 1.5531 1.3816 2.003 1.82 1.66 1.59 1.54 -0.00%
Adjusted Per Share Value based on latest NOSH - 74,650
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.28 12.15 16.23 10.23 6.88 6.45 7.83 -0.56%
EPS 1.52 1.26 1.20 0.79 0.40 0.34 0.52 -1.13%
DPS 1.17 1.39 1.13 0.00 0.00 0.00 0.86 -0.32%
NAPS 0.3029 0.2743 0.2509 0.2332 0.2128 0.2045 0.1984 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.51 0.65 0.67 0.37 0.42 0.45 0.00 -
P/RPS 0.75 1.06 0.52 0.46 0.78 0.90 0.00 -100.00%
P/EPS 6.55 10.27 7.01 6.02 13.59 17.11 0.00 -100.00%
EY 15.27 9.74 14.27 16.62 7.36 5.84 0.00 -100.00%
DY 11.76 10.77 13.43 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.33 0.47 0.33 0.20 0.25 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 23/02/01 25/02/00 -
Price 0.58 0.65 0.88 0.35 0.41 0.45 1.14 -
P/RPS 0.85 1.06 0.68 0.44 0.76 0.90 1.88 0.84%
P/EPS 7.45 10.27 9.21 5.69 13.27 17.11 28.29 1.42%
EY 13.43 9.74 10.86 17.57 7.54 5.84 3.54 -1.40%
DY 10.34 10.77 10.23 0.00 0.00 0.00 5.88 -0.59%
P/NAPS 0.37 0.47 0.44 0.19 0.25 0.28 0.74 0.73%

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