[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 41.52%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,058,157 1,509,031 825,776 3,094,613 2,280,580 1,521,081 739,195 97.79%
PBT 59,296 104,617 88,056 332,695 251,836 184,825 78,757 -17.22%
Tax -27,591 -20,829 -14,283 -37,753 -39,650 -23,851 -13,257 62.93%
NP 31,705 83,788 73,773 294,942 212,186 160,974 65,500 -38.32%
-
NP to SH 46,952 63,231 47,267 177,702 125,567 90,779 37,654 15.83%
-
Tax Rate 46.53% 19.91% 16.22% 11.35% 15.74% 12.90% 16.83% -
Total Cost 2,026,452 1,425,243 752,003 2,799,671 2,068,394 1,360,107 673,695 108.23%
-
Net Worth 1,263,388 1,266,189 1,274,586 1,216,021 1,176,862 1,145,575 1,106,234 9.25%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 26,157 13,080 13,086 39,395 39,403 13,137 13,138 58.19%
Div Payout % 55.71% 20.69% 27.69% 22.17% 31.38% 14.47% 34.89% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,263,388 1,266,189 1,274,586 1,216,021 1,176,862 1,145,575 1,106,234 9.25%
NOSH 261,571 261,609 261,722 262,639 262,692 262,746 262,763 -0.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.54% 5.55% 8.93% 9.53% 9.30% 10.58% 8.86% -
ROE 3.72% 4.99% 3.71% 14.61% 10.67% 7.92% 3.40% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 786.84 576.83 315.52 1,178.27 868.16 578.92 281.32 98.38%
EPS 17.95 24.17 18.06 67.66 47.80 34.55 14.33 16.18%
DPS 10.00 5.00 5.00 15.00 15.00 5.00 5.00 58.67%
NAPS 4.83 4.84 4.87 4.63 4.48 4.36 4.21 9.58%
Adjusted Per Share Value based on latest NOSH - 262,380
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 653.94 479.46 262.37 983.25 724.61 483.29 234.86 97.79%
EPS 14.92 20.09 15.02 56.46 39.90 28.84 11.96 15.86%
DPS 8.31 4.16 4.16 12.52 12.52 4.17 4.17 58.29%
NAPS 4.0142 4.0231 4.0497 3.8637 3.7392 3.6398 3.5148 9.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.44 3.66 3.90 4.02 4.00 5.05 3.98 -
P/RPS 0.44 0.63 1.24 0.34 0.46 0.87 1.41 -53.96%
P/EPS 19.16 15.14 21.59 5.94 8.37 14.62 27.77 -21.90%
EY 5.22 6.60 4.63 16.83 11.95 6.84 3.60 28.07%
DY 2.91 1.37 1.28 3.73 3.75 0.99 1.26 74.63%
P/NAPS 0.71 0.76 0.80 0.87 0.89 1.16 0.95 -17.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 24/02/09 18/11/08 25/08/08 22/05/08 26/02/08 28/11/07 -
Price 4.18 3.50 3.48 4.10 4.10 4.28 4.18 -
P/RPS 0.53 0.61 1.10 0.35 0.47 0.74 1.49 -49.76%
P/EPS 23.29 14.48 19.27 6.06 8.58 12.39 29.17 -13.92%
EY 4.29 6.91 5.19 16.50 11.66 8.07 3.43 16.06%
DY 2.39 1.43 1.44 3.66 3.66 1.17 1.20 58.23%
P/NAPS 0.87 0.72 0.71 0.89 0.92 0.98 0.99 -8.24%

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