[HLIND] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -5.06%
YoY- 330.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,956,780 2,807,905 2,805,516 2,862,450 2,975,592 2,574,243 2,469,938 12.73%
PBT 315,028 285,171 328,266 346,454 392,268 172,787 118,162 92.15%
Tax -53,028 -42,902 -46,522 -37,220 -49,664 -20,207 -28,210 52.25%
NP 262,000 242,269 281,744 309,234 342,604 152,580 89,952 103.81%
-
NP to SH 150,616 129,278 165,545 173,194 182,424 43,461 -5,741 -
-
Tax Rate 16.83% 15.04% 14.17% 10.74% 12.66% 11.69% 23.87% -
Total Cost 2,694,780 2,565,636 2,523,772 2,553,216 2,632,988 2,421,663 2,379,986 8.62%
-
Net Worth 1,106,234 985,853 869,950 831,510 831,020 853,923 269,686 156.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 52,552 24,282 32,859 24,970 50,061 30,114 13,484 147.45%
Div Payout % 34.89% 18.78% 19.85% 14.42% 27.44% 69.29% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,106,234 985,853 869,950 831,510 831,020 853,923 269,686 156.02%
NOSH 262,763 242,821 246,445 249,702 250,307 267,687 89,895 104.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.86% 8.63% 10.04% 10.80% 11.51% 5.93% 3.64% -
ROE 13.62% 13.11% 19.03% 20.83% 21.95% 5.09% -2.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,125.26 1,156.37 1,138.39 1,146.34 1,188.78 961.66 2,747.56 -44.82%
EPS 57.32 53.24 67.17 69.36 72.88 17.50 -2.29 -
DPS 20.00 10.00 13.33 10.00 20.00 11.25 15.00 21.12%
NAPS 4.21 4.06 3.53 3.33 3.32 3.19 3.00 25.31%
Adjusted Per Share Value based on latest NOSH - 249,792
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 939.46 892.15 891.39 909.48 945.43 817.91 784.77 12.73%
EPS 47.86 41.08 52.60 55.03 57.96 13.81 -1.82 -
DPS 16.70 7.72 10.44 7.93 15.91 9.57 4.28 147.64%
NAPS 3.5148 3.1323 2.7641 2.642 2.6404 2.7132 0.8569 156.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.98 5.00 5.35 5.65 4.24 4.16 3.20 -
P/RPS 0.35 0.43 0.47 0.49 0.36 0.43 0.12 104.00%
P/EPS 6.94 9.39 7.96 8.15 5.82 25.62 -50.10 -
EY 14.40 10.65 12.56 12.28 17.19 3.90 -2.00 -
DY 5.03 2.00 2.49 1.77 4.72 2.70 4.69 4.77%
P/NAPS 0.95 1.23 1.52 1.70 1.28 1.30 1.07 -7.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 -
Price 4.18 3.94 5.35 5.55 5.95 3.88 4.02 -
P/RPS 0.37 0.34 0.47 0.48 0.50 0.40 0.15 82.46%
P/EPS 7.29 7.40 7.96 8.00 8.16 23.90 -62.94 -
EY 13.71 13.51 12.56 12.50 12.25 4.18 -1.59 -
DY 4.78 2.54 2.49 1.80 3.36 2.90 3.73 17.96%
P/NAPS 0.99 0.97 1.52 1.67 1.79 1.22 1.34 -18.26%

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