[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 22.82%
YoY- 218.06%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,438,572 1,779,196 1,151,984 560,626 2,044,420 1,489,658 995,579 81.80%
PBT 199,249 140,178 82,174 29,433 51,201 35,129 30,821 247.42%
Tax -90,822 -75,053 -45,980 -18,371 -42,194 -45,128 -31,542 102.52%
NP 108,427 65,125 36,194 11,062 9,007 -9,999 -721 -
-
NP to SH 108,427 65,125 36,194 11,062 9,007 -9,999 -721 -
-
Tax Rate 45.58% 53.54% 55.95% 62.42% 82.41% 128.46% 102.34% -
Total Cost 2,330,145 1,714,071 1,115,790 549,564 2,035,413 1,499,657 996,300 76.28%
-
Net Worth 283,160 245,754 216,819 212,111 1,737,064 87,145 102,353 97.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 14,747 15,058 6,159 6,712 57,902 5,446 5,444 94.44%
Div Payout % 13.60% 23.12% 17.02% 60.68% 642.86% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 283,160 245,754 216,819 212,111 1,737,064 87,145 102,353 97.19%
NOSH 235,967 240,935 246,385 268,495 3,216,785 217,863 217,772 5.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.45% 3.66% 3.14% 1.97% 0.44% -0.67% -0.07% -
ROE 38.29% 26.50% 16.69% 5.22% 0.52% -11.47% -0.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,033.44 738.45 467.55 208.80 63.55 683.76 457.16 72.32%
EPS 45.95 27.03 14.69 4.12 0.28 -7.49 -2.29 -
DPS 6.25 6.25 2.50 2.50 1.80 2.50 2.50 84.30%
NAPS 1.20 1.02 0.88 0.79 0.54 0.40 0.47 86.91%
Adjusted Per Share Value based on latest NOSH - 268,495
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 774.81 565.30 366.02 178.13 649.57 473.31 316.32 81.80%
EPS 34.45 20.69 11.50 3.51 2.86 -3.18 -0.23 -
DPS 4.69 4.78 1.96 2.13 18.40 1.73 1.73 94.54%
NAPS 0.8997 0.7808 0.6889 0.6739 5.5192 0.2769 0.3252 97.19%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.60 6.00 5.85 5.15 3.98 3.06 3.82 -
P/RPS 0.45 0.81 1.25 2.47 6.26 0.45 0.84 -34.06%
P/EPS 10.01 22.20 39.82 125.00 1,421.43 -66.67 -1,153.80 -
EY 9.99 4.51 2.51 0.80 0.07 -1.50 -0.09 -
DY 1.36 1.04 0.43 0.49 0.45 0.82 0.65 63.66%
P/NAPS 3.83 5.88 6.65 6.52 7.37 7.65 8.13 -39.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 17/05/04 18/02/04 18/11/03 28/08/03 21/05/03 25/02/03 -
Price 4.02 4.58 6.05 5.90 5.15 3.22 3.02 -
P/RPS 0.39 0.62 1.29 2.83 8.10 0.47 0.66 -29.60%
P/EPS 8.75 16.94 41.18 143.20 1,839.29 -70.16 -912.17 -
EY 11.43 5.90 2.43 0.70 0.05 -1.43 -0.11 -
DY 1.55 1.36 0.41 0.42 0.35 0.78 0.83 51.70%
P/NAPS 3.35 4.49 6.88 7.47 9.54 8.05 6.43 -35.27%

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