[HSL] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.59%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 63,346 65,021 77,400 70,775 94,579 59,586 40,074 7.92%
PBT 14,685 13,383 12,288 10,271 9,597 6,411 3,351 27.90%
Tax -3,923 -3,541 -3,435 -2,949 -2,619 -1,820 -1,043 24.69%
NP 10,762 9,842 8,853 7,322 6,978 4,591 2,308 29.23%
-
NP to SH 10,762 9,842 8,853 7,322 6,978 4,591 2,308 29.23%
-
Tax Rate 26.71% 26.46% 27.95% 28.71% 27.29% 28.39% 31.13% -
Total Cost 52,584 55,179 68,547 63,453 87,601 54,995 37,766 5.66%
-
Net Worth 217,161 194,655 176,503 159,811 146,202 135,863 123,989 9.78%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 8,885 7,882 6,818 8,096 6,569 - - -
Div Payout % 82.56% 80.09% 77.02% 110.58% 94.14% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 217,161 194,655 176,503 159,811 146,202 135,863 123,989 9.78%
NOSH 111,062 112,608 113,645 115,671 72,991 74,650 74,692 6.83%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 16.99% 15.14% 11.44% 10.35% 7.38% 7.70% 5.76% -
ROE 4.96% 5.06% 5.02% 4.58% 4.77% 3.38% 1.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.04 57.74 68.11 61.19 129.58 79.82 53.65 1.02%
EPS 9.69 8.74 7.79 6.33 9.56 6.15 3.09 20.97%
DPS 8.00 7.00 6.00 7.00 9.00 0.00 0.00 -
NAPS 1.9553 1.7286 1.5531 1.3816 2.003 1.82 1.66 2.76%
Adjusted Per Share Value based on latest NOSH - 115,671
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.87 11.16 13.28 12.15 16.23 10.23 6.88 7.91%
EPS 1.85 1.69 1.52 1.26 1.20 0.79 0.40 29.06%
DPS 1.52 1.35 1.17 1.39 1.13 0.00 0.00 -
NAPS 0.3727 0.3341 0.3029 0.2743 0.2509 0.2332 0.2128 9.78%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.04 0.57 0.51 0.65 0.67 0.37 0.42 -
P/RPS 1.82 0.99 0.75 1.06 0.52 0.46 0.78 15.15%
P/EPS 10.73 6.52 6.55 10.27 7.01 6.02 13.59 -3.85%
EY 9.32 15.33 15.27 9.74 14.27 16.62 7.36 4.01%
DY 7.69 12.28 11.76 10.77 13.43 0.00 0.00 -
P/NAPS 0.53 0.33 0.33 0.47 0.33 0.20 0.25 13.33%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 -
Price 0.93 0.65 0.58 0.65 0.88 0.35 0.41 -
P/RPS 1.63 1.13 0.85 1.06 0.68 0.44 0.76 13.55%
P/EPS 9.60 7.44 7.45 10.27 9.21 5.69 13.27 -5.25%
EY 10.42 13.45 13.43 9.74 10.86 17.57 7.54 5.53%
DY 8.60 10.77 10.34 10.77 10.23 0.00 0.00 -
P/NAPS 0.48 0.38 0.37 0.47 0.44 0.19 0.25 11.47%

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