[HLIND] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 167.56%
YoY- 111.42%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,372,261 2,303,968 2,242,504 2,044,420 1,986,210 1,991,158 2,067,064 9.60%
PBT 186,904 164,348 117,732 51,201 46,838 61,642 89,740 63.01%
Tax -100,070 -91,960 -73,484 -42,194 -60,170 -63,084 -75,828 20.29%
NP 86,833 72,388 44,248 9,007 -13,332 -1,442 13,912 238.62%
-
NP to SH 86,833 72,388 44,248 9,007 -13,332 -1,442 13,912 238.62%
-
Tax Rate 53.54% 55.95% 62.42% 82.41% 128.46% 102.34% 84.50% -
Total Cost 2,285,428 2,231,580 2,198,256 2,035,413 1,999,542 1,992,600 2,053,152 7.39%
-
Net Worth 245,754 216,819 212,111 1,737,064 87,145 102,353 107,064 73.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 20,077 12,319 26,849 57,902 7,262 10,888 - -
Div Payout % 23.12% 17.02% 60.68% 642.86% 0.00% 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 245,754 216,819 212,111 1,737,064 87,145 102,353 107,064 73.92%
NOSH 240,935 246,385 268,495 3,216,785 217,863 217,772 218,499 6.72%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.66% 3.14% 1.97% 0.44% -0.67% -0.07% 0.67% -
ROE 35.33% 33.39% 20.86% 0.52% -15.30% -1.41% 12.99% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 984.60 935.11 835.21 63.55 911.68 914.33 946.02 2.69%
EPS 36.04 29.38 16.48 0.28 -9.99 -4.58 2.40 507.66%
DPS 8.33 5.00 10.00 1.80 3.33 5.00 0.00 -
NAPS 1.02 0.88 0.79 0.54 0.40 0.47 0.49 62.95%
Adjusted Per Share Value based on latest NOSH - 244,607
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 723.46 702.64 683.89 623.48 605.73 607.24 630.39 9.60%
EPS 26.48 22.08 13.49 2.75 -4.07 -0.44 4.24 238.75%
DPS 6.12 3.76 8.19 17.66 2.21 3.32 0.00 -
NAPS 0.7495 0.6612 0.6469 5.2975 0.2658 0.3121 0.3265 73.92%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.00 5.85 5.15 3.98 3.06 3.82 4.92 -
P/RPS 0.61 0.63 0.62 6.26 0.34 0.42 0.52 11.21%
P/EPS 16.65 19.91 31.25 1,421.43 -50.00 -576.90 77.27 -64.02%
EY 6.01 5.02 3.20 0.07 -2.00 -0.17 1.29 178.68%
DY 1.39 0.85 1.94 0.45 1.09 1.31 0.00 -
P/NAPS 5.88 6.65 6.52 7.37 7.65 8.13 10.04 -29.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 18/11/03 28/08/03 21/05/03 25/02/03 14/11/02 -
Price 4.58 6.05 5.90 5.15 3.22 3.02 4.92 -
P/RPS 0.47 0.65 0.71 8.10 0.35 0.33 0.52 -6.51%
P/EPS 12.71 20.59 35.80 1,839.29 -52.62 -456.08 77.27 -69.94%
EY 7.87 4.86 2.79 0.05 -1.90 -0.22 1.29 233.51%
DY 1.82 0.83 1.69 0.35 1.04 1.66 0.00 -
P/NAPS 4.49 6.88 7.47 9.54 8.05 6.43 10.04 -41.49%

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