[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 89.88%
YoY- 330.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 739,195 2,807,905 2,104,137 1,431,225 743,898 2,574,243 1,852,454 -45.76%
PBT 78,757 285,171 246,200 173,227 98,067 172,787 88,622 -7.55%
Tax -13,257 -42,902 -34,892 -18,610 -12,416 -20,207 -21,158 -26.75%
NP 65,500 242,269 211,308 154,617 85,651 152,580 67,464 -1.94%
-
NP to SH 37,654 129,278 124,159 86,597 45,606 43,461 -4,306 -
-
Tax Rate 16.83% 15.04% 14.17% 10.74% 12.66% 11.69% 23.87% -
Total Cost 673,695 2,565,636 1,892,829 1,276,608 658,247 2,421,663 1,784,990 -47.74%
-
Net Worth 1,106,234 985,853 869,950 831,510 831,020 853,923 269,686 156.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,138 24,282 24,644 12,485 12,515 30,114 10,113 19.04%
Div Payout % 34.89% 18.78% 19.85% 14.42% 27.44% 69.29% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,106,234 985,853 869,950 831,510 831,020 853,923 269,686 156.02%
NOSH 262,763 242,821 246,445 249,702 250,307 267,687 89,895 104.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.86% 8.63% 10.04% 10.80% 11.51% 5.93% 3.64% -
ROE 3.40% 13.11% 14.27% 10.41% 5.49% 5.09% -1.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 281.32 1,156.37 853.80 573.17 297.19 961.66 2,060.67 -73.45%
EPS 14.33 53.24 50.38 34.68 18.22 17.50 -1.72 -
DPS 5.00 10.00 10.00 5.00 5.00 11.25 11.25 -41.73%
NAPS 4.21 4.06 3.53 3.33 3.32 3.19 3.00 25.31%
Adjusted Per Share Value based on latest NOSH - 249,792
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 225.43 856.32 641.69 436.48 226.87 785.06 564.94 -45.76%
EPS 11.48 39.43 37.86 26.41 13.91 13.25 -1.31 -
DPS 4.01 7.41 7.52 3.81 3.82 9.18 3.08 19.21%
NAPS 3.3737 3.0065 2.6531 2.5358 2.5343 2.6042 0.8225 156.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.98 5.00 5.35 5.65 4.24 4.16 3.20 -
P/RPS 1.41 0.43 0.63 0.99 1.43 0.43 0.16 326.08%
P/EPS 27.77 9.39 10.62 16.29 23.27 25.62 -66.81 -
EY 3.60 10.65 9.42 6.14 4.30 3.90 -1.50 -
DY 1.26 2.00 1.87 0.88 1.18 2.70 3.52 -49.55%
P/NAPS 0.95 1.23 1.52 1.70 1.28 1.30 1.07 -7.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 -
Price 4.18 3.94 5.35 5.55 5.95 3.88 4.02 -
P/RPS 1.49 0.34 0.63 0.97 2.00 0.40 0.20 280.98%
P/EPS 29.17 7.40 10.62 16.00 32.66 23.90 -83.92 -
EY 3.43 13.51 9.42 6.25 3.06 4.18 -1.19 -
DY 1.20 2.54 1.87 0.90 0.84 2.90 2.80 -43.12%
P/NAPS 0.99 0.97 1.52 1.67 1.79 1.22 1.34 -18.26%

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