[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 104.41%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,044,420 1,489,658 995,579 516,766 1,950,268 1,385,277 937,420 68.41%
PBT 51,201 35,129 30,821 22,435 -59,234 -73,590 -47,687 -
Tax -42,194 -45,128 -31,542 -18,957 -19,620 73,590 47,687 -
NP 9,007 -9,999 -721 3,478 -78,854 0 0 -
-
NP to SH 9,007 -9,999 -721 3,478 -78,854 -83,393 -54,628 -
-
Tax Rate 82.41% 128.46% 102.34% 84.50% - - - -
Total Cost 2,035,413 1,499,657 996,300 513,288 2,029,122 1,385,277 937,420 67.91%
-
Net Worth 1,737,064 87,145 102,353 107,064 93,656 108,896 141,466 434.69%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 57,902 5,446 5,444 - 32,017 32,015 15,452 141.83%
Div Payout % 642.86% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,737,064 87,145 102,353 107,064 93,656 108,896 141,466 434.69%
NOSH 3,216,785 217,863 217,772 218,499 217,805 217,793 217,641 505.24%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.44% -0.67% -0.07% 0.67% -4.04% 0.00% 0.00% -
ROE 0.52% -11.47% -0.70% 3.25% -84.19% -76.58% -38.62% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 63.55 683.76 457.16 236.51 895.42 636.05 430.72 -72.17%
EPS 0.28 -7.49 -2.29 0.60 -36.21 -38.29 -25.10 -
DPS 1.80 2.50 2.50 0.00 14.70 14.70 7.10 -60.04%
NAPS 0.54 0.40 0.47 0.49 0.43 0.50 0.65 -11.65%
Adjusted Per Share Value based on latest NOSH - 218,499
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 623.48 454.30 303.62 157.60 594.77 422.47 285.88 68.41%
EPS 2.75 -3.05 -0.22 1.06 -24.05 -25.43 -16.66 -
DPS 17.66 1.66 1.66 0.00 9.76 9.76 4.71 141.93%
NAPS 5.2975 0.2658 0.3121 0.3265 0.2856 0.3321 0.4314 434.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.98 3.06 3.82 4.92 5.30 6.90 5.55 -
P/RPS 6.26 0.45 0.84 2.08 0.59 1.08 1.29 187.46%
P/EPS 1,421.43 -66.67 -1,153.80 309.09 -14.64 -18.02 -22.11 -
EY 0.07 -1.50 -0.09 0.32 -6.83 -5.55 -4.52 -
DY 0.45 0.82 0.65 0.00 2.77 2.13 1.28 -50.28%
P/NAPS 7.37 7.65 8.13 10.04 12.33 13.80 8.54 -9.38%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/05/03 25/02/03 14/11/02 23/08/02 13/05/02 19/02/02 -
Price 5.15 3.22 3.02 4.92 5.60 6.60 6.00 -
P/RPS 8.10 0.47 0.66 2.08 0.63 1.04 1.39 224.87%
P/EPS 1,839.29 -70.16 -912.17 309.09 -15.47 -17.24 -23.90 -
EY 0.05 -1.43 -0.11 0.32 -6.46 -5.80 -4.18 -
DY 0.35 0.78 0.83 0.00 2.63 2.23 1.18 -55.62%
P/NAPS 9.54 8.05 6.43 10.04 13.02 13.20 9.23 2.23%

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