[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

HLIB_KLSE Q3 FY04.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	2,464,950	2,633,332	2,438,572	2,372,261	2,303,968	2,242,504	2,044,420	13.21%
YoY %	-6.39%	7.99%	2.80%	2.96%	2.74%	9.69%	-	-
Horiz. %	120.57%	128.81%	119.28%	116.04%	112.70%	109.69%	100.00%	-
PBT	117,538	155,504	199,249	186,904	164,348	117,732	51,201	73.58%
YoY %	-24.41%	-21.95%	6.60%	13.72%	39.60%	129.94%	-	-
Horiz. %	229.56%	303.71%	389.15%	365.04%	320.99%	229.94%	100.00%	-
Tax	-57,918	-87,740	-90,822	-100,070	-91,960	-73,484	-42,194	23.39%
YoY %	33.99%	3.39%	9.24%	-8.82%	-25.14%	-74.16%	-	-
Horiz. %	137.27%	207.94%	215.25%	237.17%	217.95%	174.16%	100.00%	-
NP	59,620	67,764	108,427	86,833	72,388	44,248	9,007	250.52%
YoY %	-12.02%	-37.50%	24.87%	19.95%	63.60%	391.26%	-	-
Horiz. %	661.93%	752.35%	1,203.81%	964.06%	803.69%	491.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,620	67,764	108,427	86,833	72,388	44,248	9,007	250.52%
YoY %	-12.02%	-37.50%	24.87%	19.95%	63.60%	391.26%	-	-
Horiz. %	661.93%	752.35%	1,203.81%	964.06%	803.69%	491.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.28%	56.42%	45.58%	53.54%	55.95%	62.42%	82.41%	-
YoY %	-12.66%	23.78%	-14.87%	-4.31%	-10.37%	-24.26%	-	-
Horiz. %	59.80%	68.46%	55.31%	64.97%	67.89%	75.74%	100.00%	-
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%
YoY %	-6.25%	10.10%	1.96%	2.41%	1.52%	8.00%	-	-
Horiz. %	118.17%	126.05%	114.48%	112.28%	109.64%	108.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,503	308,018	283,160	245,754	216,819	212,111	1,737,064	-66.68%
YoY %	7.62%	8.78%	15.22%	13.35%	2.22%	-87.79%	-	-
Horiz. %	19.08%	17.73%	16.30%	14.15%	12.48%	12.21%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	18,979	37,260	14,747	20,077	12,319	26,849	57,902	-52.29%
YoY %	-49.06%	152.66%	-26.55%	62.98%	-54.12%	-53.63%	-	-
Horiz. %	32.78%	64.35%	25.47%	34.67%	21.28%	46.37%	100.00%	-
Div Payout %	31.83%	54.99%	13.60%	23.12%	17.02%	60.68%	642.86%	-
YoY %	-42.12%	304.34%	-41.18%	35.84%	-71.95%	-90.56%	-	-
Horiz. %	4.95%	8.55%	2.12%	3.60%	2.65%	9.44%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	331,503	308,018	283,160	245,754	216,819	212,111	1,737,064	-66.68%
YoY %	7.62%	8.78%	15.22%	13.35%	2.22%	-87.79%	-	-
Horiz. %	19.08%	17.73%	16.30%	14.15%	12.48%	12.21%	100.00%	-
NOSH	253,056	248,401	235,967	240,935	246,385	268,495	3,216,785	-81.49%
YoY %	1.87%	5.27%	-2.06%	-2.21%	-8.23%	-91.65%	-	-
Horiz. %	7.87%	7.72%	7.34%	7.49%	7.66%	8.35%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	2.42%	2.57%	4.45%	3.66%	3.14%	1.97%	0.44%	-
YoY %	-5.84%	-42.25%	21.58%	16.56%	59.39%	347.73%	-	-
Horiz. %	550.00%	584.09%	1,011.36%	831.82%	713.64%	447.73%	100.00%	-
ROE	17.98%	22.00%	38.29%	35.33%	33.39%	20.86%	0.52%	-
YoY %	-18.27%	-42.54%	8.38%	5.81%	60.07%	3,911.54%	-	-
Horiz. %	3,457.69%	4,230.77%	7,363.46%	6,794.23%	6,421.15%	4,011.54%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	974.07	1,060.11	1,033.44	984.60	935.11	835.21	63.55	511.96%
YoY %	-8.12%	2.58%	4.96%	5.29%	11.96%	1,214.26%	-	-
Horiz. %	1,532.76%	1,668.15%	1,626.18%	1,549.33%	1,471.46%	1,314.26%	100.00%	-
EPS	23.56	27.28	45.95	36.04	29.38	16.48	0.28	1794.57%
YoY %	-13.64%	-40.63%	27.50%	22.67%	78.28%	5,785.71%	-	-
Horiz. %	8,414.29%	9,742.86%	16,410.71%	12,871.43%	10,492.86%	5,885.71%	100.00%	-
DPS	7.50	15.00	6.25	8.33	5.00	10.00	1.80	157.81%
YoY %	-50.00%	140.00%	-24.97%	66.60%	-50.00%	455.56%	-	-
Horiz. %	416.67%	833.33%	347.22%	462.78%	277.78%	555.56%	100.00%	-
NAPS	1.31	1.24	1.20	1.02	0.88	0.79	0.54	80.06%
YoY %	5.65%	3.33%	17.65%	15.91%	11.39%	46.30%	-	-
Horiz. %	242.59%	229.63%	222.22%	188.89%	162.96%	146.30%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 234,448
RPS	751.73	803.08	743.69	723.46	702.64	683.89	623.48	13.21%
YoY %	-6.39%	7.99%	2.80%	2.96%	2.74%	9.69%	-	-
Horiz. %	120.57%	128.81%	119.28%	116.04%	112.70%	109.69%	100.00%	-
EPS	18.18	20.67	33.07	26.48	22.08	13.49	2.75	250.23%
YoY %	-12.05%	-37.50%	24.89%	19.93%	63.68%	390.55%	-	-
Horiz. %	661.09%	751.64%	1,202.55%	962.91%	802.91%	490.55%	100.00%	-
DPS	5.79	11.36	4.50	6.12	3.76	8.19	17.66	-52.29%
YoY %	-49.03%	152.44%	-26.47%	62.77%	-54.09%	-53.62%	-	-
Horiz. %	32.79%	64.33%	25.48%	34.65%	21.29%	46.38%	100.00%	-
NAPS	1.011	0.9394	0.8636	0.7495	0.6612	0.6469	5.2975	-66.68%
YoY %	7.62%	8.78%	15.22%	13.35%	2.21%	-87.79%	-	-
Horiz. %	19.08%	17.73%	16.30%	14.15%	12.48%	12.21%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	9.30%	-4.44%	-26.23%	-3.17%	1.61%	-90.10%	-	-
Horiz. %	7.51%	6.87%	7.19%	9.74%	10.06%	9.90%	100.00%	-
P/EPS	19.52	16.72	10.01	16.65	19.91	31.25	1,421.43	-94.19%
YoY %	16.75%	67.03%	-39.88%	-16.37%	-36.29%	-97.80%	-	-
Horiz. %	1.37%	1.18%	0.70%	1.17%	1.40%	2.20%	100.00%	-
EY	5.12	5.98	9.99	6.01	5.02	3.20	0.07	1626.36%
YoY %	-14.38%	-40.14%	66.22%	19.72%	56.87%	4,471.43%	-	-
Horiz. %	7,314.29%	8,542.86%	14,271.43%	8,585.71%	7,171.43%	4,571.43%	100.00%	-
DY	1.63	3.29	1.36	1.39	0.85	1.94	0.45	134.93%
YoY %	-50.46%	141.91%	-2.16%	63.53%	-56.19%	331.11%	-	-
Horiz. %	362.22%	731.11%	302.22%	308.89%	188.89%	431.11%	100.00%	-
P/NAPS	3.51	3.68	3.83	5.88	6.65	6.52	7.37	-38.87%
YoY %	-4.62%	-3.92%	-34.86%	-11.58%	1.99%	-11.53%	-	-
Horiz. %	47.63%	49.93%	51.97%	79.78%	90.23%	88.47%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.82%	12.82%	-17.02%	-27.69%	-8.45%	-91.23%	-	-
Horiz. %	5.80%	5.43%	4.81%	5.80%	8.02%	8.77%	100.00%	-
P/EPS	19.52	17.23	8.75	12.71	20.59	35.80	1,839.29	-95.10%
YoY %	13.29%	96.91%	-31.16%	-38.27%	-42.49%	-98.05%	-	-
Horiz. %	1.06%	0.94%	0.48%	0.69%	1.12%	1.95%	100.00%	-
EY	5.12	5.80	11.43	7.87	4.86	2.79	0.05	2058.28%
YoY %	-11.72%	-49.26%	45.24%	61.93%	74.19%	5,480.00%	-	-
Horiz. %	10,240.00%	11,600.00%	22,860.00%	15,740.00%	9,720.00%	5,580.00%	100.00%	-
DY	1.63	3.19	1.55	1.82	0.83	1.69	0.35	177.58%
YoY %	-48.90%	105.81%	-14.84%	119.28%	-50.89%	382.86%	-	-
Horiz. %	465.71%	911.43%	442.86%	520.00%	237.14%	482.86%	100.00%	-
P/NAPS	3.51	3.79	3.35	4.49	6.88	7.47	9.54	-48.49%
YoY %	-7.39%	13.13%	-25.39%	-34.74%	-7.90%	-21.70%	-	-
Horiz. %	36.79%	39.73%	35.12%	47.06%	72.12%	78.30%	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