[HLIND] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 92.34%
YoY- -111.26%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,862,450 2,975,592 2,574,243 2,469,938 2,382,372 2,388,772 2,397,802 12.49%
PBT 346,454 392,268 172,787 118,162 28,296 -139,424 105,414 120.57%
Tax -37,220 -49,664 -20,207 -28,210 -15,916 -9,608 36,500 -
NP 309,234 342,604 152,580 89,952 12,380 -149,032 141,914 67.83%
-
NP to SH 173,194 182,424 43,461 -5,741 -74,990 -230,516 72,383 78.61%
-
Tax Rate 10.74% 12.66% 11.69% 23.87% 56.25% - -34.63% -
Total Cost 2,553,216 2,632,988 2,421,663 2,379,986 2,369,992 2,537,804 2,255,888 8.57%
-
Net Worth 831,510 831,020 853,923 269,686 1,179,088 206,570 810,809 1.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 24,970 50,061 30,114 13,484 14,738 31,617 21,896 9.12%
Div Payout % 14.42% 27.44% 69.29% 0.00% 0.00% 0.00% 30.25% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 831,510 831,020 853,923 269,686 1,179,088 206,570 810,809 1.69%
NOSH 249,702 250,307 267,687 89,895 196,514 210,786 250,249 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.80% 11.51% 5.93% 3.64% 0.52% -6.24% 5.92% -
ROE 20.83% 21.95% 5.09% -2.13% -6.36% -111.59% 8.93% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,146.34 1,188.78 961.66 2,747.56 1,212.31 1,133.27 958.16 12.66%
EPS 69.36 72.88 17.50 -2.29 -29.90 -91.80 29.41 76.90%
DPS 10.00 20.00 11.25 15.00 7.50 15.00 8.75 9.28%
NAPS 3.33 3.32 3.19 3.00 6.00 0.98 3.24 1.83%
Adjusted Per Share Value based on latest NOSH - 231,598
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 872.96 907.46 785.06 753.25 726.55 728.50 731.25 12.49%
EPS 52.82 55.63 13.25 -1.75 -22.87 -70.30 22.07 78.63%
DPS 7.62 15.27 9.18 4.11 4.49 9.64 6.68 9.14%
NAPS 2.5358 2.5343 2.6042 0.8225 3.5958 0.63 2.4727 1.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 5.65 4.24 4.16 3.20 2.99 3.08 3.38 -
P/RPS 0.49 0.36 0.43 0.12 0.25 0.27 0.35 25.06%
P/EPS 8.15 5.82 25.62 -50.10 -7.84 -2.82 11.69 -21.32%
EY 12.28 17.19 3.90 -2.00 -12.76 -35.51 8.56 27.11%
DY 1.77 4.72 2.70 4.69 2.51 4.87 2.59 -22.36%
P/NAPS 1.70 1.28 1.30 1.07 0.50 3.14 1.04 38.63%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 -
Price 5.55 5.95 3.88 4.02 3.18 3.00 3.30 -
P/RPS 0.48 0.50 0.40 0.15 0.26 0.26 0.34 25.76%
P/EPS 8.00 8.16 23.90 -62.94 -8.33 -2.74 11.41 -21.02%
EY 12.50 12.25 4.18 -1.59 -12.00 -36.45 8.76 26.66%
DY 1.80 3.36 2.90 3.73 2.36 5.00 2.65 -22.67%
P/NAPS 1.67 1.79 1.22 1.34 0.53 3.06 1.02 38.78%

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