[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 1109.31%
YoY- -39.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,104,137 1,431,225 743,898 2,574,243 1,852,454 1,191,186 597,193 131.72%
PBT 246,200 173,227 98,067 172,787 88,622 14,148 -34,856 -
Tax -34,892 -18,610 -12,416 -20,207 -21,158 -7,958 -2,402 496.31%
NP 211,308 154,617 85,651 152,580 67,464 6,190 -37,258 -
-
NP to SH 124,159 86,597 45,606 43,461 -4,306 -37,495 -57,629 -
-
Tax Rate 14.17% 10.74% 12.66% 11.69% 23.87% 56.25% - -
Total Cost 1,892,829 1,276,608 658,247 2,421,663 1,784,990 1,184,996 634,451 107.37%
-
Net Worth 869,950 831,510 831,020 853,923 269,686 1,179,088 206,570 161.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 24,644 12,485 12,515 30,114 10,113 7,369 7,904 113.57%
Div Payout % 19.85% 14.42% 27.44% 69.29% 0.00% 0.00% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 869,950 831,510 831,020 853,923 269,686 1,179,088 206,570 161.01%
NOSH 246,445 249,702 250,307 267,687 89,895 196,514 210,786 10.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.04% 10.80% 11.51% 5.93% 3.64% 0.52% -6.24% -
ROE 14.27% 10.41% 5.49% 5.09% -1.60% -3.18% -27.90% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 853.80 573.17 297.19 961.66 2,060.67 606.16 283.32 108.77%
EPS 50.38 34.68 18.22 17.50 -1.72 -14.95 -22.95 -
DPS 10.00 5.00 5.00 11.25 11.25 3.75 3.75 92.41%
NAPS 3.53 3.33 3.32 3.19 3.00 6.00 0.98 135.16%
Adjusted Per Share Value based on latest NOSH - 227,127
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 668.55 454.74 236.36 817.91 588.58 378.47 189.75 131.72%
EPS 39.45 27.51 14.49 13.81 -1.37 -11.91 -18.31 -
DPS 7.83 3.97 3.98 9.57 3.21 2.34 2.51 113.64%
NAPS 2.7641 2.642 2.6404 2.7132 0.8569 3.7463 0.6563 161.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.35 5.65 4.24 4.16 3.20 2.99 3.08 -
P/RPS 0.63 0.99 1.43 0.43 0.16 0.49 1.09 -30.63%
P/EPS 10.62 16.29 23.27 25.62 -66.81 -15.67 -11.27 -
EY 9.42 6.14 4.30 3.90 -1.50 -6.38 -8.88 -
DY 1.87 0.88 1.18 2.70 3.52 1.25 1.22 32.97%
P/NAPS 1.52 1.70 1.28 1.30 1.07 0.50 3.14 -38.37%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 -
Price 5.35 5.55 5.95 3.88 4.02 3.18 3.00 -
P/RPS 0.63 0.97 2.00 0.40 0.20 0.52 1.06 -29.33%
P/EPS 10.62 16.00 32.66 23.90 -83.92 -16.67 -10.97 -
EY 9.42 6.25 3.06 4.18 -1.19 -6.00 -9.11 -
DY 1.87 0.90 0.84 2.90 2.80 1.18 1.25 30.83%
P/NAPS 1.52 1.67 1.79 1.22 1.34 0.53 3.06 -37.30%

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