[HSL] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.21%
YoY- 44.74%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 249,843 272,934 283,722 309,617 252,533 170,100 142,044 9.86%
PBT 51,871 47,078 42,771 36,777 26,173 14,186 10,217 31.08%
Tax -13,851 -14,586 -12,105 -10,288 -7,872 -4,292 -3,074 28.50%
NP 38,020 32,492 30,666 26,489 18,301 9,894 7,143 32.11%
-
NP to SH 38,020 32,492 30,666 26,489 18,301 9,894 7,143 32.11%
-
Tax Rate 26.70% 30.98% 28.30% 27.97% 30.08% 30.26% 30.09% -
Total Cost 211,823 240,442 253,056 283,128 234,232 160,206 134,901 7.80%
-
Net Worth 213,330 191,886 173,067 158,404 142,736 131,461 124,590 9.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 16,796 22,619 16,103 13,102 4,417 - - -
Div Payout % 44.18% 69.62% 52.51% 49.46% 24.14% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 213,330 191,886 173,067 158,404 142,736 131,461 124,590 9.37%
NOSH 111,294 112,774 113,882 115,868 73,198 74,693 75,054 6.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.22% 11.90% 10.81% 8.56% 7.25% 5.82% 5.03% -
ROE 17.82% 16.93% 17.72% 16.72% 12.82% 7.53% 5.73% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 224.49 242.02 249.13 267.21 345.00 227.73 189.25 2.88%
EPS 34.16 28.81 26.93 22.86 25.00 13.25 9.52 23.71%
DPS 15.00 20.00 14.00 11.31 6.00 0.00 0.00 -
NAPS 1.9168 1.7015 1.5197 1.3671 1.95 1.76 1.66 2.42%
Adjusted Per Share Value based on latest NOSH - 115,868
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 42.88 46.84 48.69 53.14 43.34 29.19 24.38 9.86%
EPS 6.53 5.58 5.26 4.55 3.14 1.70 1.23 32.06%
DPS 2.88 3.88 2.76 2.25 0.76 0.00 0.00 -
NAPS 0.3661 0.3293 0.297 0.2719 0.245 0.2256 0.2138 9.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.97 0.57 0.53 0.58 0.55 0.39 0.38 -
P/RPS 0.43 0.24 0.21 0.22 0.16 0.17 0.20 13.60%
P/EPS 2.84 1.98 1.97 2.54 2.20 2.94 3.99 -5.50%
EY 35.22 50.55 50.81 39.42 45.46 33.96 25.04 5.84%
DY 15.46 35.09 26.42 19.50 10.91 0.00 0.00 -
P/NAPS 0.51 0.33 0.35 0.42 0.28 0.22 0.23 14.18%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 16/11/06 21/11/05 23/11/04 17/11/03 27/11/02 29/11/01 -
Price 1.08 0.56 0.51 0.60 0.78 0.39 0.42 -
P/RPS 0.48 0.23 0.20 0.22 0.23 0.17 0.22 13.87%
P/EPS 3.16 1.94 1.89 2.62 3.12 2.94 4.41 -5.40%
EY 31.63 51.45 52.80 38.10 32.05 33.96 22.66 5.71%
DY 13.89 35.71 27.45 18.85 7.69 0.00 0.00 -
P/NAPS 0.56 0.33 0.34 0.44 0.40 0.22 0.25 14.37%

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