[HSL] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.12%
YoY- 79.08%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 284,891 278,864 304,311 236,312 156,715 141,860 152,696 10.94%
PBT 46,119 40,793 34,229 22,985 12,994 8,827 12,109 24.95%
Tax -13,070 -11,623 -9,750 -6,814 -3,964 -2,669 -5,503 15.50%
NP 33,049 29,170 24,479 16,171 9,030 6,158 6,606 30.76%
-
NP to SH 33,049 29,170 24,479 16,171 9,030 6,158 6,606 30.76%
-
Tax Rate 28.34% 28.49% 28.48% 29.65% 30.51% 30.24% 45.45% -
Total Cost 251,842 249,694 279,832 220,141 147,685 135,702 146,090 9.49%
-
Net Worth 184,304 165,703 152,284 139,149 128,208 122,845 118,537 7.62%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 14,725 16,103 13,102 4,417 - - - -
Div Payout % 44.56% 55.20% 53.52% 27.32% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 184,304 165,703 152,284 139,149 128,208 122,845 118,537 7.62%
NOSH 112,952 114,373 116,247 73,624 74,540 74,905 74,551 7.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.60% 10.46% 8.04% 6.84% 5.76% 4.34% 4.33% -
ROE 17.93% 17.60% 16.07% 11.62% 7.04% 5.01% 5.57% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 252.22 243.82 261.78 320.97 210.24 189.38 204.82 3.52%
EPS 29.26 25.50 21.06 21.96 12.11 8.22 8.86 22.02%
DPS 13.00 14.00 11.27 6.00 0.00 0.00 0.00 -
NAPS 1.6317 1.4488 1.31 1.89 1.72 1.64 1.59 0.43%
Adjusted Per Share Value based on latest NOSH - 73,624
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.89 47.86 52.23 40.56 26.90 24.35 26.21 10.94%
EPS 5.67 5.01 4.20 2.78 1.55 1.06 1.13 30.82%
DPS 2.53 2.76 2.25 0.76 0.00 0.00 0.00 -
NAPS 0.3163 0.2844 0.2614 0.2388 0.22 0.2108 0.2034 7.63%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.59 0.53 0.59 0.49 0.43 0.37 0.76 -
P/RPS 0.23 0.22 0.23 0.15 0.20 0.20 0.37 -7.61%
P/EPS 2.02 2.08 2.80 2.23 3.55 4.50 8.58 -21.41%
EY 49.59 48.12 35.69 44.83 28.17 22.22 11.66 27.27%
DY 22.03 26.42 19.10 12.24 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.45 0.26 0.25 0.23 0.48 -4.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 22/08/05 24/08/04 21/08/03 28/08/02 24/08/01 25/08/00 -
Price 0.59 0.55 0.51 0.51 0.42 0.44 0.77 -
P/RPS 0.23 0.23 0.19 0.16 0.20 0.23 0.38 -8.02%
P/EPS 2.02 2.16 2.42 2.32 3.47 5.35 8.69 -21.57%
EY 49.59 46.37 41.29 43.07 28.84 18.68 11.51 27.54%
DY 22.03 25.45 22.10 11.76 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.39 0.27 0.24 0.27 0.48 -4.67%

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