[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -84.38%
YoY- 53.15%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,397,802 1,793,349 1,232,475 658,333 2,438,572 1,779,196 1,151,984 63.09%
PBT 105,414 78,411 58,769 38,876 199,249 140,178 82,174 18.07%
Tax 36,500 -40,171 -28,959 -21,935 -90,822 -75,053 -45,980 -
NP 141,914 38,240 29,810 16,941 108,427 65,125 36,194 148.85%
-
NP to SH 72,383 38,240 29,810 16,941 108,427 65,125 36,194 58.79%
-
Tax Rate -34.63% 51.23% 49.28% 56.42% 45.58% 53.54% 55.95% -
Total Cost 2,255,888 1,755,109 1,202,665 641,392 2,330,145 1,714,071 1,115,790 59.95%
-
Net Worth 810,809 317,365 331,503 308,018 283,160 245,754 216,819 141.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 21,896 22,761 9,489 9,315 14,747 15,058 6,159 133.11%
Div Payout % 30.25% 59.52% 31.83% 54.99% 13.60% 23.12% 17.02% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 810,809 317,365 331,503 308,018 283,160 245,754 216,819 141.11%
NOSH 250,249 260,136 253,056 248,401 235,967 240,935 246,385 1.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.92% 2.13% 2.42% 2.57% 4.45% 3.66% 3.14% -
ROE 8.93% 12.05% 8.99% 5.50% 38.29% 26.50% 16.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 958.16 689.39 487.04 265.03 1,033.44 738.45 467.55 61.40%
EPS 29.41 14.70 11.78 6.82 45.95 27.03 14.69 58.91%
DPS 8.75 8.75 3.75 3.75 6.25 6.25 2.50 130.69%
NAPS 3.24 1.22 1.31 1.24 1.20 1.02 0.88 138.62%
Adjusted Per Share Value based on latest NOSH - 248,401
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 761.85 569.80 391.59 209.17 774.81 565.30 366.02 63.09%
EPS 23.00 12.15 9.47 5.38 34.45 20.69 11.50 58.80%
DPS 6.96 7.23 3.02 2.96 4.69 4.78 1.96 132.93%
NAPS 2.5762 1.0084 1.0533 0.9787 0.8997 0.7808 0.6889 141.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.38 3.92 4.60 4.56 4.60 6.00 5.85 -
P/RPS 0.35 0.57 0.94 1.72 0.45 0.81 1.25 -57.23%
P/EPS 11.69 26.67 39.05 66.86 10.01 22.20 39.82 -55.86%
EY 8.56 3.75 2.56 1.50 9.99 4.51 2.51 126.73%
DY 2.59 2.23 0.82 0.82 1.36 1.04 0.43 231.40%
P/NAPS 1.04 3.21 3.51 3.68 3.83 5.88 6.65 -71.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 16/05/05 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 -
Price 3.30 3.72 4.60 4.70 4.02 4.58 6.05 -
P/RPS 0.34 0.54 0.94 1.77 0.39 0.62 1.29 -58.92%
P/EPS 11.41 25.31 39.05 68.91 8.75 16.94 41.18 -57.53%
EY 8.76 3.95 2.56 1.45 11.43 5.90 2.43 135.29%
DY 2.65 2.35 0.82 0.80 1.55 1.36 0.41 247.37%
P/NAPS 1.02 3.05 3.51 3.79 3.35 4.49 6.88 -72.02%

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