[HSL] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 37.96%
YoY- 51.99%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 65,021 77,400 70,775 94,579 59,586 40,074 37,581 9.56%
PBT 13,383 12,288 10,271 9,597 6,411 3,351 2,364 33.48%
Tax -3,541 -3,435 -2,949 -2,619 -1,820 -1,043 -393 44.22%
NP 9,842 8,853 7,322 6,978 4,591 2,308 1,971 30.72%
-
NP to SH 9,842 8,853 7,322 6,978 4,591 2,308 1,971 30.72%
-
Tax Rate 26.46% 27.95% 28.71% 27.29% 28.39% 31.13% 16.62% -
Total Cost 55,179 68,547 63,453 87,601 54,995 37,766 35,610 7.56%
-
Net Worth 194,655 176,503 159,811 146,202 135,863 123,989 119,159 8.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,882 6,818 8,096 6,569 - - - -
Div Payout % 80.09% 77.02% 110.58% 94.14% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 194,655 176,503 159,811 146,202 135,863 123,989 119,159 8.51%
NOSH 112,608 113,645 115,671 72,991 74,650 74,692 74,942 7.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.14% 11.44% 10.35% 7.38% 7.70% 5.76% 5.24% -
ROE 5.06% 5.02% 4.58% 4.77% 3.38% 1.86% 1.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.74 68.11 61.19 129.58 79.82 53.65 50.15 2.37%
EPS 8.74 7.79 6.33 9.56 6.15 3.09 2.63 22.14%
DPS 7.00 6.00 7.00 9.00 0.00 0.00 0.00 -
NAPS 1.7286 1.5531 1.3816 2.003 1.82 1.66 1.59 1.40%
Adjusted Per Share Value based on latest NOSH - 72,991
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.16 13.28 12.15 16.23 10.23 6.88 6.45 9.56%
EPS 1.69 1.52 1.26 1.20 0.79 0.40 0.34 30.62%
DPS 1.35 1.17 1.39 1.13 0.00 0.00 0.00 -
NAPS 0.3341 0.3029 0.2743 0.2509 0.2332 0.2128 0.2045 8.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.57 0.51 0.65 0.67 0.37 0.42 0.45 -
P/RPS 0.99 0.75 1.06 0.52 0.46 0.78 0.90 1.60%
P/EPS 6.52 6.55 10.27 7.01 6.02 13.59 17.11 -14.84%
EY 15.33 15.27 9.74 14.27 16.62 7.36 5.84 17.44%
DY 12.28 11.76 10.77 13.43 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.47 0.33 0.20 0.25 0.28 2.77%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 23/02/01 -
Price 0.65 0.58 0.65 0.88 0.35 0.41 0.45 -
P/RPS 1.13 0.85 1.06 0.68 0.44 0.76 0.90 3.86%
P/EPS 7.44 7.45 10.27 9.21 5.69 13.27 17.11 -12.95%
EY 13.45 13.43 9.74 10.86 17.57 7.54 5.84 14.90%
DY 10.77 10.34 10.77 10.23 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.47 0.44 0.19 0.25 0.28 5.21%

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