[HSL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[HSL] HOCK SENG LEE BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 17.39%
YoY- 76.35%
Quarter Report
Latest QR
Upcoming QR
HSL's Result
HSL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 288,898 282,104 297,762 214,239 146,796 137,190 122,564 15.35%
PBT 45,585 38,750 31,498 20,222 11,990 7,753 10,565 27.57%
Tax -12,809 -11,041 -9,199 -5,927 -3,884 -2,102 -5,040 16.81%
NP 32,776 27,709 22,299 14,295 8,106 5,651 5,525 34.52%
-
NP to SH 32,776 27,709 22,299 14,295 8,106 5,651 5,525 34.52%
-
Tax Rate 28.10% 28.49% 29.21% 29.31% 32.39% 27.11% 47.70% -
Total Cost 256,122 254,395 275,463 199,944 138,690 131,539 117,039 13.93%
-
Net Worth 182,400 165,330 151,805 139,657 125,183 124,295 118,618 7.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 14,824 14,630 10,986 - - - - -
Div Payout % 45.23% 52.80% 49.27% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 182,400 165,330 151,805 139,657 125,183 124,295 118,618 7.43%
NOSH 113,292 114,812 116,567 74,285 74,513 74,876 75,075 7.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.35% 9.82% 7.49% 6.67% 5.52% 4.12% 4.51% -
ROE 17.97% 16.76% 14.69% 10.24% 6.48% 4.55% 4.66% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 255.00 245.71 255.44 288.40 197.00 183.22 163.26 7.71%
EPS 28.93 24.13 19.13 19.24 10.88 7.55 7.36 25.61%
DPS 13.00 12.62 9.43 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.44 1.3023 1.88 1.68 1.66 1.58 0.31%
Adjusted Per Share Value based on latest NOSH - 74,285
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.58 48.42 51.10 36.77 25.19 23.54 21.03 15.35%
EPS 5.63 4.76 3.83 2.45 1.39 0.97 0.95 34.50%
DPS 2.54 2.51 1.89 0.00 0.00 0.00 0.00 -
NAPS 0.313 0.2837 0.2605 0.2397 0.2148 0.2133 0.2036 7.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.63 0.58 0.67 0.39 0.43 0.43 1.17 -
P/RPS 0.25 0.24 0.26 0.14 0.22 0.23 0.72 -16.15%
P/EPS 2.18 2.40 3.50 2.03 3.95 5.70 15.90 -28.18%
EY 45.92 41.61 28.55 49.34 25.30 17.55 6.29 39.25%
DY 20.63 21.76 14.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.51 0.21 0.26 0.26 0.74 -10.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 18/05/04 22/05/03 23/05/02 24/05/01 - -
Price 0.62 0.56 0.56 0.41 0.46 0.41 0.00 -
P/RPS 0.24 0.23 0.22 0.14 0.23 0.22 0.00 -
P/EPS 2.14 2.32 2.93 2.13 4.23 5.43 0.00 -
EY 46.66 43.10 34.16 46.93 23.65 18.41 0.00 -
DY 20.97 22.54 16.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.43 0.22 0.27 0.25 0.00 -

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