[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 89.29%
YoY- -33.24%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,852,454 1,191,186 597,193 2,397,802 1,793,349 1,232,475 658,333 99.43%
PBT 88,622 14,148 -34,856 105,414 78,411 58,769 38,876 73.29%
Tax -21,158 -7,958 -2,402 36,500 -40,171 -28,959 -21,935 -2.37%
NP 67,464 6,190 -37,258 141,914 38,240 29,810 16,941 151.45%
-
NP to SH -4,306 -37,495 -57,629 72,383 38,240 29,810 16,941 -
-
Tax Rate 23.87% 56.25% - -34.63% 51.23% 49.28% 56.42% -
Total Cost 1,784,990 1,184,996 634,451 2,255,888 1,755,109 1,202,665 641,392 97.97%
-
Net Worth 269,686 1,179,088 206,570 810,809 317,365 331,503 308,018 -8.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 10,113 7,369 7,904 21,896 22,761 9,489 9,315 5.63%
Div Payout % 0.00% 0.00% 0.00% 30.25% 59.52% 31.83% 54.99% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 269,686 1,179,088 206,570 810,809 317,365 331,503 308,018 -8.48%
NOSH 89,895 196,514 210,786 250,249 260,136 253,056 248,401 -49.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.64% 0.52% -6.24% 5.92% 2.13% 2.42% 2.57% -
ROE -1.60% -3.18% -27.90% 8.93% 12.05% 8.99% 5.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2,060.67 606.16 283.32 958.16 689.39 487.04 265.03 292.96%
EPS -1.72 -14.95 -22.95 29.41 14.70 11.78 6.82 -
DPS 11.25 3.75 3.75 8.75 8.75 3.75 3.75 108.14%
NAPS 3.00 6.00 0.98 3.24 1.22 1.31 1.24 80.31%
Adjusted Per Share Value based on latest NOSH - 237,137
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 588.58 378.47 189.75 761.85 569.80 391.59 209.17 99.43%
EPS -1.37 -11.91 -18.31 23.00 12.15 9.47 5.38 -
DPS 3.21 2.34 2.51 6.96 7.23 3.02 2.96 5.55%
NAPS 0.8569 3.7463 0.6563 2.5762 1.0084 1.0533 0.9787 -8.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.20 2.99 3.08 3.38 3.92 4.60 4.56 -
P/RPS 0.16 0.49 1.09 0.35 0.57 0.94 1.72 -79.49%
P/EPS -66.81 -15.67 -11.27 11.69 26.67 39.05 66.86 -
EY -1.50 -6.38 -8.88 8.56 3.75 2.56 1.50 -
DY 3.52 1.25 1.22 2.59 2.23 0.82 0.82 164.36%
P/NAPS 1.07 0.50 3.14 1.04 3.21 3.51 3.68 -56.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 28/02/05 25/11/04 -
Price 4.02 3.18 3.00 3.30 3.72 4.60 4.70 -
P/RPS 0.20 0.52 1.06 0.34 0.54 0.94 1.77 -76.65%
P/EPS -83.92 -16.67 -10.97 11.41 25.31 39.05 68.91 -
EY -1.19 -6.00 -9.11 8.76 3.95 2.56 1.45 -
DY 2.80 1.18 1.25 2.65 2.35 0.82 0.80 130.69%
P/NAPS 1.34 0.53 3.06 1.02 3.05 3.51 3.79 -50.03%

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