[HLIND] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- -4.42%

YoY- 2983.4%

Quarter Report

HLIB_KLSE Q3 FY07(div).doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	3,042,162	2,956,780	2,807,905	2,805,516	2,862,450	2,975,592	2,574,243	11.74%
YoY %	2.89%	5.30%	0.09%	-1.99%	-3.80%	15.59%	-	-
Horiz. %	118.18%	114.86%	109.08%	108.98%	111.20%	115.59%	100.00%	-
PBT	369,650	315,028	285,171	328,266	346,454	392,268	172,787	65.80%
YoY %	17.34%	10.47%	-13.13%	-5.25%	-11.68%	127.02%	-	-
Horiz. %	213.93%	182.32%	165.04%	189.98%	200.51%	227.02%	100.00%	-
Tax	-47,702	-53,028	-42,902	-46,522	-37,220	-49,664	-20,207	77.01%
YoY %	10.04%	-23.60%	7.78%	-24.99%	25.06%	-145.78%	-	-
Horiz. %	236.07%	262.42%	212.31%	230.23%	184.19%	245.78%	100.00%	-
NP	321,948	262,000	242,269	281,744	309,234	342,604	152,580	64.28%
YoY %	22.88%	8.14%	-14.01%	-8.89%	-9.74%	124.54%	-	-
Horiz. %	211.00%	171.71%	158.78%	184.65%	202.67%	224.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,558	150,616	129,278	165,545	173,194	182,424	43,461	158.70%
YoY %	20.54%	16.51%	-21.91%	-4.42%	-5.06%	319.74%	-	-
Horiz. %	417.75%	346.55%	297.46%	380.90%	398.50%	419.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.90%	16.83%	15.04%	14.17%	10.74%	12.66%	11.69%	-
YoY %	-23.35%	11.90%	6.14%	31.94%	-15.17%	8.30%	-	-
Horiz. %	110.35%	143.97%	128.66%	121.21%	91.87%	108.30%	100.00%	-
Total Cost	2,720,214	2,694,780	2,565,636	2,523,772	2,553,216	2,632,988	2,421,663	8.03%
YoY %	0.94%	5.03%	1.66%	-1.15%	-3.03%	8.73%	-	-
Horiz. %	112.33%	111.28%	105.95%	104.22%	105.43%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,145,575	1,106,234	985,853	869,950	831,510	831,020	853,923	21.57%
YoY %	3.56%	12.21%	13.32%	4.62%	0.06%	-2.68%	-	-
Horiz. %	134.15%	129.55%	115.45%	101.88%	97.38%	97.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	26,274	52,552	24,282	32,859	24,970	50,061	30,114	-8.67%
YoY %	-50.00%	116.42%	-26.10%	31.59%	-50.12%	66.24%	-	-
Horiz. %	87.25%	174.51%	80.63%	109.12%	82.92%	166.24%	100.00%	-
Div Payout %	14.47%	34.89%	18.78%	19.85%	14.42%	27.44%	69.29%	-
YoY %	-58.53%	85.78%	-5.39%	37.66%	-47.45%	-60.40%	-	-
Horiz. %	20.88%	50.35%	27.10%	28.65%	20.81%	39.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,145,575	1,106,234	985,853	869,950	831,510	831,020	853,923	21.57%
YoY %	3.56%	12.21%	13.32%	4.62%	0.06%	-2.68%	-	-
Horiz. %	134.15%	129.55%	115.45%	101.88%	97.38%	97.32%	100.00%	-
NOSH	262,746	262,763	242,821	246,445	249,702	250,307	267,687	-1.23%
YoY %	-0.01%	8.21%	-1.47%	-1.30%	-0.24%	-6.49%	-	-
Horiz. %	98.15%	98.16%	90.71%	92.06%	93.28%	93.51%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	10.58%	8.86%	8.63%	10.04%	10.80%	11.51%	5.93%	-
YoY %	19.41%	2.67%	-14.04%	-7.04%	-6.17%	94.10%	-	-
Horiz. %	178.41%	149.41%	145.53%	169.31%	182.12%	194.10%	100.00%	-
ROE	15.85%	13.62%	13.11%	19.03%	20.83%	21.95%	5.09%	-
YoY %	16.37%	3.89%	-31.11%	-8.64%	-5.10%	331.24%	-	-
Horiz. %	311.39%	267.58%	257.56%	373.87%	409.23%	431.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	1,157.83	1,125.26	1,156.37	1,138.39	1,146.34	1,188.78	961.66	13.13%
YoY %	2.89%	-2.69%	1.58%	-0.69%	-3.57%	23.62%	-	-
Horiz. %	120.40%	117.01%	120.25%	118.38%	119.20%	123.62%	100.00%	-
EPS	69.10	57.32	53.24	67.17	69.36	72.88	17.50	149.19%
YoY %	20.55%	7.66%	-20.74%	-3.16%	-4.83%	316.46%	-	-
Horiz. %	394.86%	327.54%	304.23%	383.83%	396.34%	416.46%	100.00%	-
DPS	10.00	20.00	10.00	13.33	10.00	20.00	11.25	-7.53%
YoY %	-50.00%	100.00%	-24.98%	33.30%	-50.00%	77.78%	-	-
Horiz. %	88.89%	177.78%	88.89%	118.49%	88.89%	177.78%	100.00%	-
NAPS	4.36	4.21	4.06	3.53	3.33	3.32	3.19	23.08%
YoY %	3.56%	3.69%	15.01%	6.01%	0.30%	4.08%	-	-
Horiz. %	136.68%	131.97%	127.27%	110.66%	104.39%	104.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 249,084
RPS	966.58	939.46	892.15	891.39	909.48	945.43	817.91	11.74%
YoY %	2.89%	5.30%	0.09%	-1.99%	-3.80%	15.59%	-	-
Horiz. %	118.18%	114.86%	109.08%	108.98%	111.20%	115.59%	100.00%	-
EPS	57.69	47.86	41.08	52.60	55.03	57.96	13.81	158.70%
YoY %	20.54%	16.50%	-21.90%	-4.42%	-5.06%	319.70%	-	-
Horiz. %	417.74%	346.56%	297.47%	380.88%	398.48%	419.70%	100.00%	-
DPS	8.35	16.70	7.72	10.44	7.93	15.91	9.57	-8.66%
YoY %	-50.00%	116.32%	-26.05%	31.65%	-50.16%	66.25%	-	-
Horiz. %	87.25%	174.50%	80.67%	109.09%	82.86%	166.25%	100.00%	-
NAPS	3.6398	3.5148	3.1323	2.7641	2.642	2.6404	2.7132	21.57%
YoY %	3.56%	12.21%	13.32%	4.62%	0.06%	-2.68%	-	-
Horiz. %	134.15%	129.54%	115.45%	101.88%	97.38%	97.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	5.05	3.98	5.00	5.35	5.65	4.24	4.16	-
P/RPS	0.44	0.35	0.43	0.47	0.49	0.36	0.43	1.54%
YoY %	25.71%	-18.60%	-8.51%	-4.08%	36.11%	-16.28%	-	-
Horiz. %	102.33%	81.40%	100.00%	109.30%	113.95%	83.72%	100.00%	-
P/EPS	7.31	6.94	9.39	7.96	8.15	5.82	25.62	-56.56%
YoY %	5.33%	-26.09%	17.96%	-2.33%	40.03%	-77.28%	-	-
Horiz. %	28.53%	27.09%	36.65%	31.07%	31.81%	22.72%	100.00%	-
EY	13.68	14.40	10.65	12.56	12.28	17.19	3.90	130.33%
YoY %	-5.00%	35.21%	-15.21%	2.28%	-28.56%	340.77%	-	-
Horiz. %	350.77%	369.23%	273.08%	322.05%	314.87%	440.77%	100.00%	-
DY	1.98	5.03	2.00	2.49	1.77	4.72	2.70	-18.63%
YoY %	-60.64%	151.50%	-19.68%	40.68%	-62.50%	74.81%	-	-
Horiz. %	73.33%	186.30%	74.07%	92.22%	65.56%	174.81%	100.00%	-
P/NAPS	1.16	0.95	1.23	1.52	1.70	1.28	1.30	-7.29%
YoY %	22.11%	-22.76%	-19.08%	-10.59%	32.81%	-1.54%	-	-
Horiz. %	89.23%	73.08%	94.62%	116.92%	130.77%	98.46%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	28/11/07	28/08/07	23/05/07	28/02/07	07/11/06	21/08/06	-
Price	4.28	4.18	3.94	5.35	5.55	5.95	3.88	-
P/RPS	0.37	0.37	0.34	0.47	0.48	0.50	0.40	-5.05%
YoY %	0.00%	8.82%	-27.66%	-2.08%	-4.00%	25.00%	-	-
Horiz. %	92.50%	92.50%	85.00%	117.50%	120.00%	125.00%	100.00%	-
P/EPS	6.19	7.29	7.40	7.96	8.00	8.16	23.90	-59.26%
YoY %	-15.09%	-1.49%	-7.04%	-0.50%	-1.96%	-65.86%	-	-
Horiz. %	25.90%	30.50%	30.96%	33.31%	33.47%	34.14%	100.00%	-
EY	16.14	13.71	13.51	12.56	12.50	12.25	4.18	145.51%
YoY %	17.72%	1.48%	7.56%	0.48%	2.04%	193.06%	-	-
Horiz. %	386.12%	327.99%	323.21%	300.48%	299.04%	293.06%	100.00%	-
DY	2.34	4.78	2.54	2.49	1.80	3.36	2.90	-13.29%
YoY %	-51.05%	88.19%	2.01%	38.33%	-46.43%	15.86%	-	-
Horiz. %	80.69%	164.83%	87.59%	85.86%	62.07%	115.86%	100.00%	-
P/NAPS	0.98	0.99	0.97	1.52	1.67	1.79	1.22	-13.55%
YoY %	-1.01%	2.06%	-36.18%	-8.98%	-6.70%	46.72%	-	-
Horiz. %	80.33%	81.15%	79.51%	124.59%	136.89%	146.72%	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 p.a

Latest Videos