[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 190.08%
YoY- 111.42%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,779,196 1,151,984 560,626 2,044,420 1,489,658 995,579 516,766 127.83%
PBT 140,178 82,174 29,433 51,201 35,129 30,821 22,435 238.85%
Tax -75,053 -45,980 -18,371 -42,194 -45,128 -31,542 -18,957 150.05%
NP 65,125 36,194 11,062 9,007 -9,999 -721 3,478 603.89%
-
NP to SH 65,125 36,194 11,062 9,007 -9,999 -721 3,478 603.89%
-
Tax Rate 53.54% 55.95% 62.42% 82.41% 128.46% 102.34% 84.50% -
Total Cost 1,714,071 1,115,790 549,564 2,035,413 1,499,657 996,300 513,288 123.25%
-
Net Worth 245,754 216,819 212,111 1,737,064 87,145 102,353 107,064 73.92%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 15,058 6,159 6,712 57,902 5,446 5,444 - -
Div Payout % 23.12% 17.02% 60.68% 642.86% 0.00% 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 245,754 216,819 212,111 1,737,064 87,145 102,353 107,064 73.92%
NOSH 240,935 246,385 268,495 3,216,785 217,863 217,772 218,499 6.72%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.66% 3.14% 1.97% 0.44% -0.67% -0.07% 0.67% -
ROE 26.50% 16.69% 5.22% 0.52% -11.47% -0.70% 3.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 738.45 467.55 208.80 63.55 683.76 457.16 236.51 113.47%
EPS 27.03 14.69 4.12 0.28 -7.49 -2.29 0.60 1163.15%
DPS 6.25 2.50 2.50 1.80 2.50 2.50 0.00 -
NAPS 1.02 0.88 0.79 0.54 0.40 0.47 0.49 62.95%
Adjusted Per Share Value based on latest NOSH - 244,607
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 542.60 351.32 170.97 623.48 454.30 303.62 157.60 127.83%
EPS 19.86 11.04 3.37 2.75 -3.05 -0.22 1.06 604.16%
DPS 4.59 1.88 2.05 17.66 1.66 1.66 0.00 -
NAPS 0.7495 0.6612 0.6469 5.2975 0.2658 0.3121 0.3265 73.92%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.00 5.85 5.15 3.98 3.06 3.82 4.92 -
P/RPS 0.81 1.25 2.47 6.26 0.45 0.84 2.08 -46.64%
P/EPS 22.20 39.82 125.00 1,421.43 -66.67 -1,153.80 309.09 -82.69%
EY 4.51 2.51 0.80 0.07 -1.50 -0.09 0.32 482.53%
DY 1.04 0.43 0.49 0.45 0.82 0.65 0.00 -
P/NAPS 5.88 6.65 6.52 7.37 7.65 8.13 10.04 -29.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 18/11/03 28/08/03 21/05/03 25/02/03 14/11/02 -
Price 4.58 6.05 5.90 5.15 3.22 3.02 4.92 -
P/RPS 0.62 1.29 2.83 8.10 0.47 0.66 2.08 -55.34%
P/EPS 16.94 41.18 143.20 1,839.29 -70.16 -912.17 309.09 -85.54%
EY 5.90 2.43 0.70 0.05 -1.43 -0.11 0.32 596.67%
DY 1.36 0.41 0.42 0.35 0.78 0.83 0.00 -
P/NAPS 4.49 6.88 7.47 9.54 8.05 6.43 10.04 -41.49%

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