[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 34.94%
YoY- -225.78%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 743,898 2,574,243 1,852,454 1,191,186 597,193 2,397,802 1,793,349 -44.35%
PBT 98,067 172,787 88,622 14,148 -34,856 105,414 78,411 16.06%
Tax -12,416 -20,207 -21,158 -7,958 -2,402 36,500 -40,171 -54.25%
NP 85,651 152,580 67,464 6,190 -37,258 141,914 38,240 71.10%
-
NP to SH 45,606 43,461 -4,306 -37,495 -57,629 72,383 38,240 12.44%
-
Tax Rate 12.66% 11.69% 23.87% 56.25% - -34.63% 51.23% -
Total Cost 658,247 2,421,663 1,784,990 1,184,996 634,451 2,255,888 1,755,109 -47.96%
-
Net Worth 831,020 853,923 269,686 1,179,088 206,570 810,809 317,365 89.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,515 30,114 10,113 7,369 7,904 21,896 22,761 -32.85%
Div Payout % 27.44% 69.29% 0.00% 0.00% 0.00% 30.25% 59.52% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 831,020 853,923 269,686 1,179,088 206,570 810,809 317,365 89.86%
NOSH 250,307 267,687 89,895 196,514 210,786 250,249 260,136 -2.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.51% 5.93% 3.64% 0.52% -6.24% 5.92% 2.13% -
ROE 5.49% 5.09% -1.60% -3.18% -27.90% 8.93% 12.05% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 297.19 961.66 2,060.67 606.16 283.32 958.16 689.39 -42.90%
EPS 18.22 17.50 -1.72 -14.95 -22.95 29.41 14.70 15.37%
DPS 5.00 11.25 11.25 3.75 3.75 8.75 8.75 -31.11%
NAPS 3.32 3.19 3.00 6.00 0.98 3.24 1.22 94.79%
Adjusted Per Share Value based on latest NOSH - 241,995
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 236.36 817.91 588.58 378.47 189.75 761.85 569.80 -44.34%
EPS 14.49 13.81 -1.37 -11.91 -18.31 23.00 12.15 12.44%
DPS 3.98 9.57 3.21 2.34 2.51 6.96 7.23 -32.80%
NAPS 2.6404 2.7132 0.8569 3.7463 0.6563 2.5762 1.0084 89.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.24 4.16 3.20 2.99 3.08 3.38 3.92 -
P/RPS 1.43 0.43 0.16 0.49 1.09 0.35 0.57 84.52%
P/EPS 23.27 25.62 -66.81 -15.67 -11.27 11.69 26.67 -8.68%
EY 4.30 3.90 -1.50 -6.38 -8.88 8.56 3.75 9.54%
DY 1.18 2.70 3.52 1.25 1.22 2.59 2.23 -34.55%
P/NAPS 1.28 1.30 1.07 0.50 3.14 1.04 3.21 -45.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 -
Price 5.95 3.88 4.02 3.18 3.00 3.30 3.72 -
P/RPS 2.00 0.40 0.20 0.52 1.06 0.34 0.54 139.19%
P/EPS 32.66 23.90 -83.92 -16.67 -10.97 11.41 25.31 18.50%
EY 3.06 4.18 -1.19 -6.00 -9.11 8.76 3.95 -15.63%
DY 0.84 2.90 2.80 1.18 1.25 2.65 2.35 -49.60%
P/NAPS 1.79 1.22 1.34 0.53 3.06 1.02 3.05 -29.87%

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