[HLIND] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 856.98%
YoY- -39.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,805,516 2,862,450 2,975,592 2,574,243 2,469,938 2,382,372 2,388,772 11.32%
PBT 328,266 346,454 392,268 172,787 118,162 28,296 -139,424 -
Tax -46,522 -37,220 -49,664 -20,207 -28,210 -15,916 -9,608 186.48%
NP 281,744 309,234 342,604 152,580 89,952 12,380 -149,032 -
-
NP to SH 165,545 173,194 182,424 43,461 -5,741 -74,990 -230,516 -
-
Tax Rate 14.17% 10.74% 12.66% 11.69% 23.87% 56.25% - -
Total Cost 2,523,772 2,553,216 2,632,988 2,421,663 2,379,986 2,369,992 2,537,804 -0.36%
-
Net Worth 869,950 831,510 831,020 853,923 269,686 1,179,088 206,570 161.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 32,859 24,970 50,061 30,114 13,484 14,738 31,617 2.60%
Div Payout % 19.85% 14.42% 27.44% 69.29% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 869,950 831,510 831,020 853,923 269,686 1,179,088 206,570 161.01%
NOSH 246,445 249,702 250,307 267,687 89,895 196,514 210,786 10.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.04% 10.80% 11.51% 5.93% 3.64% 0.52% -6.24% -
ROE 19.03% 20.83% 21.95% 5.09% -2.13% -6.36% -111.59% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,138.39 1,146.34 1,188.78 961.66 2,747.56 1,212.31 1,133.27 0.30%
EPS 67.17 69.36 72.88 17.50 -2.29 -29.90 -91.80 -
DPS 13.33 10.00 20.00 11.25 15.00 7.50 15.00 -7.57%
NAPS 3.53 3.33 3.32 3.19 3.00 6.00 0.98 135.16%
Adjusted Per Share Value based on latest NOSH - 227,127
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 891.39 909.48 945.43 817.91 784.77 756.95 758.98 11.32%
EPS 52.60 55.03 57.96 13.81 -1.82 -23.83 -73.24 -
DPS 10.44 7.93 15.91 9.57 4.28 4.68 10.05 2.57%
NAPS 2.7641 2.642 2.6404 2.7132 0.8569 3.7463 0.6563 161.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.35 5.65 4.24 4.16 3.20 2.99 3.08 -
P/RPS 0.47 0.49 0.36 0.43 0.12 0.25 0.27 44.75%
P/EPS 7.96 8.15 5.82 25.62 -50.10 -7.84 -2.82 -
EY 12.56 12.28 17.19 3.90 -2.00 -12.76 -35.51 -
DY 2.49 1.77 4.72 2.70 4.69 2.51 4.87 -36.08%
P/NAPS 1.52 1.70 1.28 1.30 1.07 0.50 3.14 -38.37%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 -
Price 5.35 5.55 5.95 3.88 4.02 3.18 3.00 -
P/RPS 0.47 0.48 0.50 0.40 0.15 0.26 0.26 48.44%
P/EPS 7.96 8.00 8.16 23.90 -62.94 -8.33 -2.74 -
EY 12.56 12.50 12.25 4.18 -1.59 -12.00 -36.45 -
DY 2.49 1.80 3.36 2.90 3.73 2.36 5.00 -37.19%
P/NAPS 1.52 1.67 1.79 1.22 1.34 0.53 3.06 -37.30%

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