[HLIND] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Feb-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Dec-2004 [#2]

Profit Trend

QoQ- -12.02%

YoY- -17.64%

Quarter Report

HLIB_KLSE Q2 FY05.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	2,388,772	2,397,802	2,391,132	2,464,950	2,633,332	2,438,572	2,372,261	0.46%
YoY %	-0.38%	0.28%	-2.99%	-6.39%	7.99%	2.80%	-	-
Horiz. %	100.70%	101.08%	100.80%	103.91%	111.01%	102.80%	100.00%	-
PBT	-139,424	105,414	104,548	117,538	155,504	199,249	186,904	-
YoY %	-232.26%	0.83%	-11.05%	-24.41%	-21.95%	6.60%	-	-
Horiz. %	-74.60%	56.40%	55.94%	62.89%	83.20%	106.60%	100.00%	-
Tax	-9,608	36,500	-53,561	-57,918	-87,740	-90,822	-100,070	-79.00%
YoY %	-126.32%	168.15%	7.52%	33.99%	3.39%	9.24%	-	-
Horiz. %	9.60%	-36.47%	53.52%	57.88%	87.68%	90.76%	100.00%	-
NP	-149,032	141,914	50,986	59,620	67,764	108,427	86,833	-
YoY %	-205.02%	178.34%	-14.48%	-12.02%	-37.50%	24.87%	-	-
Horiz. %	-171.63%	163.43%	58.72%	68.66%	78.04%	124.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-230,516	72,383	50,986	59,620	67,764	108,427	86,833	-
YoY %	-418.47%	41.97%	-14.48%	-12.02%	-37.50%	24.87%	-	-
Horiz. %	-265.47%	83.36%	58.72%	68.66%	78.04%	124.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-34.63%	51.23%	49.28%	56.42%	45.58%	53.54%	-
YoY %	-	-167.60%	3.96%	-12.66%	23.78%	-14.87%	-	-
Horiz. %	-	-64.68%	95.69%	92.04%	105.38%	85.13%	100.00%	-
Total Cost	2,537,804	2,255,888	2,340,145	2,405,330	2,565,568	2,330,145	2,285,428	7.22%
YoY %	12.50%	-3.60%	-2.71%	-6.25%	10.10%	1.96%	-	-
Horiz. %	111.04%	98.71%	102.39%	105.25%	112.26%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,570	810,809	317,365	331,503	308,018	283,160	245,754	-10.92%
YoY %	-74.52%	155.48%	-4.26%	7.62%	8.78%	15.22%	-	-
Horiz. %	84.06%	329.93%	129.14%	134.89%	125.34%	115.22%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	31,617	21,896	30,349	18,979	37,260	14,747	20,077	35.31%
YoY %	44.40%	-27.85%	59.91%	-49.06%	152.66%	-26.55%	-	-
Horiz. %	157.48%	109.06%	151.16%	94.53%	185.59%	73.45%	100.00%	-
Div Payout %	0.00%	30.25%	59.52%	31.83%	54.99%	13.60%	23.12%	-
YoY %	0.00%	-49.18%	86.99%	-42.12%	304.34%	-41.18%	-	-
Horiz. %	0.00%	130.84%	257.44%	137.67%	237.85%	58.82%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	206,570	810,809	317,365	331,503	308,018	283,160	245,754	-10.92%
YoY %	-74.52%	155.48%	-4.26%	7.62%	8.78%	15.22%	-	-
Horiz. %	84.06%	329.93%	129.14%	134.89%	125.34%	115.22%	100.00%	-
NOSH	210,786	250,249	260,136	253,056	248,401	235,967	240,935	-8.51%
YoY %	-15.77%	-3.80%	2.80%	1.87%	5.27%	-2.06%	-	-
Horiz. %	87.49%	103.87%	107.97%	105.03%	103.10%	97.94%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	-6.24%	5.92%	2.13%	2.42%	2.57%	4.45%	3.66%	-
YoY %	-205.41%	177.93%	-11.98%	-5.84%	-42.25%	21.58%	-	-
Horiz. %	-170.49%	161.75%	58.20%	66.12%	70.22%	121.58%	100.00%	-
ROE	-111.59%	8.93%	16.07%	17.98%	22.00%	38.29%	35.33%	-
YoY %	-1,349.61%	-44.43%	-10.62%	-18.27%	-42.54%	8.38%	-	-
Horiz. %	-315.85%	25.28%	45.49%	50.89%	62.27%	108.38%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	1,133.27	958.16	919.19	974.07	1,060.11	1,033.44	984.60	9.81%
YoY %	18.28%	4.24%	-5.63%	-8.12%	2.58%	4.96%	-	-
Horiz. %	115.10%	97.31%	93.36%	98.93%	107.67%	104.96%	100.00%	-
EPS	-91.80	29.41	19.60	23.56	27.28	45.95	36.04	-
YoY %	-412.14%	50.05%	-16.81%	-13.64%	-40.63%	27.50%	-	-
Horiz. %	-254.72%	81.60%	54.38%	65.37%	75.69%	127.50%	100.00%	-
DPS	15.00	8.75	11.67	7.50	15.00	6.25	8.33	47.95%
YoY %	71.43%	-25.02%	55.60%	-50.00%	140.00%	-24.97%	-	-
Horiz. %	180.07%	105.04%	140.10%	90.04%	180.07%	75.03%	100.00%	-
NAPS	0.98	3.24	1.22	1.31	1.24	1.20	1.02	-2.62%
YoY %	-69.75%	165.57%	-6.87%	5.65%	3.33%	17.65%	-	-
Horiz. %	96.08%	317.65%	119.61%	128.43%	121.57%	117.65%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 259,455
RPS	728.50	731.25	729.22	751.73	803.08	743.69	723.46	0.46%
YoY %	-0.38%	0.28%	-2.99%	-6.39%	7.99%	2.80%	-	-
Horiz. %	100.70%	101.08%	100.80%	103.91%	111.01%	102.80%	100.00%	-
EPS	-70.30	22.07	15.55	18.18	20.67	33.07	26.48	-
YoY %	-418.53%	41.93%	-14.47%	-12.05%	-37.50%	24.89%	-	-
Horiz. %	-265.48%	83.35%	58.72%	68.66%	78.06%	124.89%	100.00%	-
DPS	9.64	6.68	9.26	5.79	11.36	4.50	6.12	35.34%
YoY %	44.31%	-27.86%	59.93%	-49.03%	152.44%	-26.47%	-	-
Horiz. %	157.52%	109.15%	151.31%	94.61%	185.62%	73.53%	100.00%	-
NAPS	0.63	2.4727	0.9679	1.011	0.9394	0.8636	0.7495	-10.92%
YoY %	-74.52%	155.47%	-4.26%	7.62%	8.78%	15.22%	-	-
Horiz. %	84.06%	329.91%	129.14%	134.89%	125.34%	115.22%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	3.08	3.38	3.92	4.60	4.56	4.60	6.00	-
P/RPS	0.27	0.35	0.43	0.47	0.43	0.45	0.61	-41.89%
YoY %	-22.86%	-18.60%	-8.51%	9.30%	-4.44%	-26.23%	-	-
Horiz. %	44.26%	57.38%	70.49%	77.05%	70.49%	73.77%	100.00%	-
P/EPS	-2.82	11.69	20.00	19.52	16.72	10.01	16.65	-
YoY %	-124.12%	-41.55%	2.46%	16.75%	67.03%	-39.88%	-	-
Horiz. %	-16.94%	70.21%	120.12%	117.24%	100.42%	60.12%	100.00%	-
EY	-35.51	8.56	5.00	5.12	5.98	9.99	6.01	-
YoY %	-514.84%	71.20%	-2.34%	-14.38%	-40.14%	66.22%	-	-
Horiz. %	-590.85%	142.43%	83.19%	85.19%	99.50%	166.22%	100.00%	-
DY	4.87	2.59	2.98	1.63	3.29	1.36	1.39	130.50%
YoY %	88.03%	-13.09%	82.82%	-50.46%	141.91%	-2.16%	-	-
Horiz. %	350.36%	186.33%	214.39%	117.27%	236.69%	97.84%	100.00%	-
P/NAPS	3.14	1.04	3.21	3.51	3.68	3.83	5.88	-34.15%
YoY %	201.92%	-67.60%	-8.55%	-4.62%	-3.92%	-34.86%	-	-
Horiz. %	53.40%	17.69%	54.59%	59.69%	62.59%	65.14%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	21/11/05	23/08/05	16/05/05	28/02/05	25/11/04	26/08/04	17/05/04	-
Price	3.00	3.30	3.72	4.60	4.70	4.02	4.58	-
P/RPS	0.26	0.34	0.40	0.47	0.44	0.39	0.47	-32.58%
YoY %	-23.53%	-15.00%	-14.89%	6.82%	12.82%	-17.02%	-	-
Horiz. %	55.32%	72.34%	85.11%	100.00%	93.62%	82.98%	100.00%	-
P/EPS	-2.74	11.41	18.98	19.52	17.23	8.75	12.71	-
YoY %	-124.01%	-39.88%	-2.77%	13.29%	96.91%	-31.16%	-	-
Horiz. %	-21.56%	89.77%	149.33%	153.58%	135.56%	68.84%	100.00%	-
EY	-36.45	8.76	5.27	5.12	5.80	11.43	7.87	-
YoY %	-516.10%	66.22%	2.93%	-11.72%	-49.26%	45.24%	-	-
Horiz. %	-463.15%	111.31%	66.96%	65.06%	73.70%	145.24%	100.00%	-
DY	5.00	2.65	3.14	1.63	3.19	1.55	1.82	96.03%
YoY %	88.68%	-15.61%	92.64%	-48.90%	105.81%	-14.84%	-	-
Horiz. %	274.73%	145.60%	172.53%	89.56%	175.27%	85.16%	100.00%	-
P/NAPS	3.06	1.02	3.05	3.51	3.79	3.35	4.49	-22.53%
YoY %	200.00%	-66.56%	-13.11%	-7.39%	13.13%	-25.39%	-	-
Horiz. %	68.15%	22.72%	67.93%	78.17%	84.41%	74.61%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos