[HSL] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 23.07%
YoY- 62.79%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 290,347 285,813 287,526 189,612 144,537 140,705 87,286 -1.26%
PBT 44,788 37,451 29,359 17,246 11,204 8,933 7,095 -1.93%
Tax -12,591 -10,618 -8,671 -5,069 -3,724 -2,302 -4,070 -1.19%
NP 32,197 26,833 20,688 12,177 7,480 6,631 3,025 -2.48%
-
NP to SH 32,197 26,833 20,688 12,177 7,480 6,631 3,025 -2.48%
-
Tax Rate 28.11% 28.35% 29.53% 29.39% 33.24% 25.77% 57.36% -
Total Cost 258,150 258,980 266,838 177,435 137,057 134,074 84,261 -1.18%
-
Net Worth 176,503 159,811 146,202 135,863 123,989 119,159 115,595 -0.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 14,824 14,630 10,986 - - - - -100.00%
Div Payout % 46.04% 54.52% 53.11% - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 176,503 159,811 146,202 135,863 123,989 119,159 115,595 -0.44%
NOSH 113,645 115,671 72,991 74,650 74,692 74,942 75,062 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.09% 9.39% 7.20% 6.42% 5.18% 4.71% 3.47% -
ROE 18.24% 16.79% 14.15% 8.96% 6.03% 5.56% 2.62% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 255.48 247.09 393.92 254.00 193.51 187.75 116.29 -0.83%
EPS 28.33 23.20 28.34 16.31 10.01 8.85 4.03 -2.05%
DPS 13.00 12.62 15.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5531 1.3816 2.003 1.82 1.66 1.59 1.54 -0.00%
Adjusted Per Share Value based on latest NOSH - 74,650
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 49.83 49.05 49.35 32.54 24.81 24.15 14.98 -1.26%
EPS 5.53 4.61 3.55 2.09 1.28 1.14 0.52 -2.48%
DPS 2.54 2.51 1.89 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3029 0.2743 0.2509 0.2332 0.2128 0.2045 0.1984 -0.44%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.51 0.65 0.67 0.37 0.42 0.45 0.00 -
P/RPS 0.20 0.26 0.17 0.15 0.22 0.24 0.00 -100.00%
P/EPS 1.80 2.80 2.36 2.27 4.19 5.09 0.00 -100.00%
EY 55.55 35.69 42.30 44.09 23.84 19.66 0.00 -100.00%
DY 25.49 19.42 22.39 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.33 0.47 0.33 0.20 0.25 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 20/02/04 27/02/03 27/02/02 23/02/01 - -
Price 0.58 0.65 0.88 0.35 0.41 0.45 0.00 -
P/RPS 0.23 0.26 0.22 0.14 0.21 0.24 0.00 -100.00%
P/EPS 2.05 2.80 3.10 2.15 4.09 5.09 0.00 -100.00%
EY 48.85 35.69 32.21 46.61 24.43 19.66 0.00 -100.00%
DY 22.41 19.42 17.05 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.37 0.47 0.44 0.19 0.25 0.28 0.00 -100.00%

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