[HSL] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.78%
YoY- 51.38%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 253,151 284,891 278,864 304,311 236,312 156,715 141,860 10.12%
PBT 50,695 46,119 40,793 34,229 22,985 12,994 8,827 33.80%
Tax -14,896 -13,070 -11,623 -9,750 -6,814 -3,964 -2,669 33.16%
NP 35,799 33,049 29,170 24,479 16,171 9,030 6,158 34.07%
-
NP to SH 35,799 33,049 29,170 24,479 16,171 9,030 6,158 34.07%
-
Tax Rate 29.38% 28.34% 28.49% 28.48% 29.65% 30.51% 30.24% -
Total Cost 217,352 251,842 249,694 279,832 220,141 147,685 135,702 8.16%
-
Net Worth 204,169 184,304 165,703 152,284 139,149 128,208 122,845 8.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 24,690 14,725 16,103 13,102 4,417 - - -
Div Payout % 68.97% 44.56% 55.20% 53.52% 27.32% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 204,169 184,304 165,703 152,284 139,149 128,208 122,845 8.83%
NOSH 111,422 112,952 114,373 116,247 73,624 74,540 74,905 6.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.14% 11.60% 10.46% 8.04% 6.84% 5.76% 4.34% -
ROE 17.53% 17.93% 17.60% 16.07% 11.62% 7.04% 5.01% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 227.20 252.22 243.82 261.78 320.97 210.24 189.38 3.07%
EPS 32.13 29.26 25.50 21.06 21.96 12.11 8.22 25.49%
DPS 22.00 13.00 14.00 11.27 6.00 0.00 0.00 -
NAPS 1.8324 1.6317 1.4488 1.31 1.89 1.72 1.64 1.86%
Adjusted Per Share Value based on latest NOSH - 116,247
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.45 48.89 47.86 52.23 40.56 26.90 24.35 10.12%
EPS 6.14 5.67 5.01 4.20 2.78 1.55 1.06 33.99%
DPS 4.24 2.53 2.76 2.25 0.76 0.00 0.00 -
NAPS 0.3504 0.3163 0.2844 0.2614 0.2388 0.22 0.2108 8.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.95 0.59 0.53 0.59 0.49 0.43 0.37 -
P/RPS 0.42 0.23 0.22 0.23 0.15 0.20 0.20 13.15%
P/EPS 2.96 2.02 2.08 2.80 2.23 3.55 4.50 -6.74%
EY 33.82 49.59 48.12 35.69 44.83 28.17 22.22 7.24%
DY 23.16 22.03 26.42 19.10 12.24 0.00 0.00 -
P/NAPS 0.52 0.36 0.37 0.45 0.26 0.25 0.23 14.55%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 17/08/06 22/08/05 24/08/04 21/08/03 28/08/02 24/08/01 -
Price 0.75 0.59 0.55 0.51 0.51 0.42 0.44 -
P/RPS 0.33 0.23 0.23 0.19 0.16 0.20 0.23 6.19%
P/EPS 2.33 2.02 2.16 2.42 2.32 3.47 5.35 -12.93%
EY 42.84 49.59 46.37 41.29 43.07 28.84 18.68 14.82%
DY 29.33 22.03 25.45 22.10 11.76 0.00 0.00 -
P/NAPS 0.41 0.36 0.38 0.39 0.27 0.24 0.27 7.20%

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