[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 4.94%
YoY- 179.14%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,807,905 2,104,137 1,431,225 743,898 2,574,243 1,852,454 1,191,186 77.39%
PBT 285,171 246,200 173,227 98,067 172,787 88,622 14,148 644.72%
Tax -42,902 -34,892 -18,610 -12,416 -20,207 -21,158 -7,958 208.40%
NP 242,269 211,308 154,617 85,651 152,580 67,464 6,190 1060.52%
-
NP to SH 129,278 124,159 86,597 45,606 43,461 -4,306 -37,495 -
-
Tax Rate 15.04% 14.17% 10.74% 12.66% 11.69% 23.87% 56.25% -
Total Cost 2,565,636 1,892,829 1,276,608 658,247 2,421,663 1,784,990 1,184,996 67.59%
-
Net Worth 985,853 869,950 831,510 831,020 853,923 269,686 1,179,088 -11.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,282 24,644 12,485 12,515 30,114 10,113 7,369 121.92%
Div Payout % 18.78% 19.85% 14.42% 27.44% 69.29% 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 985,853 869,950 831,510 831,020 853,923 269,686 1,179,088 -11.27%
NOSH 242,821 246,445 249,702 250,307 267,687 89,895 196,514 15.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.63% 10.04% 10.80% 11.51% 5.93% 3.64% 0.52% -
ROE 13.11% 14.27% 10.41% 5.49% 5.09% -1.60% -3.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,156.37 853.80 573.17 297.19 961.66 2,060.67 606.16 53.99%
EPS 53.24 50.38 34.68 18.22 17.50 -1.72 -14.95 -
DPS 10.00 10.00 5.00 5.00 11.25 11.25 3.75 92.64%
NAPS 4.06 3.53 3.33 3.32 3.19 3.00 6.00 -22.97%
Adjusted Per Share Value based on latest NOSH - 250,307
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 892.15 668.55 454.74 236.36 817.91 588.58 378.47 77.39%
EPS 41.08 39.45 27.51 14.49 13.81 -1.37 -11.91 -
DPS 7.72 7.83 3.97 3.98 9.57 3.21 2.34 122.10%
NAPS 3.1323 2.7641 2.642 2.6404 2.7132 0.8569 3.7463 -11.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.00 5.35 5.65 4.24 4.16 3.20 2.99 -
P/RPS 0.43 0.63 0.99 1.43 0.43 0.16 0.49 -8.36%
P/EPS 9.39 10.62 16.29 23.27 25.62 -66.81 -15.67 -
EY 10.65 9.42 6.14 4.30 3.90 -1.50 -6.38 -
DY 2.00 1.87 0.88 1.18 2.70 3.52 1.25 36.91%
P/NAPS 1.23 1.52 1.70 1.28 1.30 1.07 0.50 82.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 -
Price 3.94 5.35 5.55 5.95 3.88 4.02 3.18 -
P/RPS 0.34 0.63 0.97 2.00 0.40 0.20 0.52 -24.72%
P/EPS 7.40 10.62 16.00 32.66 23.90 -83.92 -16.67 -
EY 13.51 9.42 6.25 3.06 4.18 -1.19 -6.00 -
DY 2.54 1.87 0.90 0.84 2.90 2.80 1.18 66.94%
P/NAPS 0.97 1.52 1.67 1.79 1.22 1.34 0.53 49.78%

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