[HLIND] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 19.96%
YoY- 751.32%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,464,950 2,633,332 2,438,572 2,372,261 2,303,968 2,242,504 2,044,420 13.21%
PBT 117,538 155,504 199,249 186,904 164,348 117,732 51,201 73.58%
Tax -57,918 -87,740 -90,822 -100,070 -91,960 -73,484 -42,194 23.39%
NP 59,620 67,764 108,427 86,833 72,388 44,248 9,007 250.52%
-
NP to SH 59,620 67,764 108,427 86,833 72,388 44,248 9,007 250.52%
-
Tax Rate 49.28% 56.42% 45.58% 53.54% 55.95% 62.42% 82.41% -
Total Cost 2,405,330 2,565,568 2,330,145 2,285,428 2,231,580 2,198,256 2,035,413 11.71%
-
Net Worth 331,503 308,018 283,160 245,754 216,819 212,111 1,737,064 -66.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 18,979 37,260 14,747 20,077 12,319 26,849 57,902 -52.29%
Div Payout % 31.83% 54.99% 13.60% 23.12% 17.02% 60.68% 642.86% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 331,503 308,018 283,160 245,754 216,819 212,111 1,737,064 -66.68%
NOSH 253,056 248,401 235,967 240,935 246,385 268,495 3,216,785 -81.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.42% 2.57% 4.45% 3.66% 3.14% 1.97% 0.44% -
ROE 17.98% 22.00% 38.29% 35.33% 33.39% 20.86% 0.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 974.07 1,060.11 1,033.44 984.60 935.11 835.21 63.55 511.96%
EPS 23.56 27.28 45.95 36.04 29.38 16.48 0.28 1794.57%
DPS 7.50 15.00 6.25 8.33 5.00 10.00 1.80 157.81%
NAPS 1.31 1.24 1.20 1.02 0.88 0.79 0.54 80.06%
Adjusted Per Share Value based on latest NOSH - 234,448
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 751.73 803.08 743.69 723.46 702.64 683.89 623.48 13.21%
EPS 18.18 20.67 33.07 26.48 22.08 13.49 2.75 250.23%
DPS 5.79 11.36 4.50 6.12 3.76 8.19 17.66 -52.29%
NAPS 1.011 0.9394 0.8636 0.7495 0.6612 0.6469 5.2975 -66.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.60 4.56 4.60 6.00 5.85 5.15 3.98 -
P/RPS 0.47 0.43 0.45 0.61 0.63 0.62 6.26 -82.06%
P/EPS 19.52 16.72 10.01 16.65 19.91 31.25 1,421.43 -94.19%
EY 5.12 5.98 9.99 6.01 5.02 3.20 0.07 1626.36%
DY 1.63 3.29 1.36 1.39 0.85 1.94 0.45 134.93%
P/NAPS 3.51 3.68 3.83 5.88 6.65 6.52 7.37 -38.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 28/08/03 -
Price 4.60 4.70 4.02 4.58 6.05 5.90 5.15 -
P/RPS 0.47 0.44 0.39 0.47 0.65 0.71 8.10 -84.88%
P/EPS 19.52 17.23 8.75 12.71 20.59 35.80 1,839.29 -95.10%
EY 5.12 5.80 11.43 7.87 4.86 2.79 0.05 2058.28%
DY 1.63 3.19 1.55 1.82 0.83 1.69 0.35 177.58%
P/NAPS 3.51 3.79 3.35 4.49 6.88 7.47 9.54 -48.49%

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