[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 141.09%

YoY- 4.83%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	825,776	3,094,613	2,280,580	1,521,081	739,195	2,807,905	2,104,137	-46.30%
YoY %	-73.32%	35.69%	49.93%	105.78%	-73.67%	33.45%	-	-
Horiz. %	39.25%	147.07%	108.39%	72.29%	35.13%	133.45%	100.00%	-
PBT	88,056	332,695	251,836	184,825	78,757	285,171	246,200	-49.51%
YoY %	-73.53%	32.11%	36.26%	134.68%	-72.38%	15.83%	-	-
Horiz. %	35.77%	135.13%	102.29%	75.07%	31.99%	115.83%	100.00%	-
Tax	-14,283	-37,753	-39,650	-23,851	-13,257	-42,902	-34,892	-44.77%
YoY %	62.17%	4.78%	-66.24%	-79.91%	69.10%	-22.96%	-	-
Horiz. %	40.93%	108.20%	113.64%	68.36%	37.99%	122.96%	100.00%	-
NP	73,773	294,942	212,186	160,974	65,500	242,269	211,308	-50.32%
YoY %	-74.99%	39.00%	31.81%	145.76%	-72.96%	14.65%	-	-
Horiz. %	34.91%	139.58%	100.42%	76.18%	31.00%	114.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,267	177,702	125,567	90,779	37,654	129,278	124,159	-47.38%
YoY %	-73.40%	41.52%	38.32%	141.09%	-70.87%	4.12%	-	-
Horiz. %	38.07%	143.12%	101.13%	73.12%	30.33%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.22%	11.35%	15.74%	12.90%	16.83%	15.04%	14.17%	-
YoY %	42.91%	-27.89%	22.02%	-23.35%	11.90%	6.14%	-	-
Horiz. %	114.47%	80.10%	111.08%	91.04%	118.77%	106.14%	100.00%	-
Total Cost	752,003	2,799,671	2,068,394	1,360,107	673,695	2,565,636	1,892,829	-45.86%
YoY %	-73.14%	35.35%	52.08%	101.89%	-73.74%	35.55%	-	-
Horiz. %	39.73%	147.91%	109.28%	71.86%	35.59%	135.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,274,586	1,216,021	1,176,862	1,145,575	1,106,234	985,853	869,950	28.90%
YoY %	4.82%	3.33%	2.73%	3.56%	12.21%	13.32%	-	-
Horiz. %	146.51%	139.78%	135.28%	131.68%	127.16%	113.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	13,086	39,395	39,403	13,137	13,138	24,282	24,644	-34.35%
YoY %	-66.78%	-0.02%	199.94%	-0.01%	-45.89%	-1.47%	-	-
Horiz. %	53.10%	159.86%	159.89%	53.31%	53.31%	98.53%	100.00%	-
Div Payout %	27.69%	22.17%	31.38%	14.47%	34.89%	18.78%	19.85%	-
YoY %	24.90%	-29.35%	116.86%	-58.53%	85.78%	-5.39%	-	-
Horiz. %	139.50%	111.69%	158.09%	72.90%	175.77%	94.61%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,274,586	1,216,021	1,176,862	1,145,575	1,106,234	985,853	869,950	28.90%
YoY %	4.82%	3.33%	2.73%	3.56%	12.21%	13.32%	-	-
Horiz. %	146.51%	139.78%	135.28%	131.68%	127.16%	113.32%	100.00%	-
NOSH	261,722	262,639	262,692	262,746	262,763	242,821	246,445	4.07%
YoY %	-0.35%	-0.02%	-0.02%	-0.01%	8.21%	-1.47%	-	-
Horiz. %	106.20%	106.57%	106.59%	106.61%	106.62%	98.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.93%	9.53%	9.30%	10.58%	8.86%	8.63%	10.04%	-
YoY %	-6.30%	2.47%	-12.10%	19.41%	2.67%	-14.04%	-	-
Horiz. %	88.94%	94.92%	92.63%	105.38%	88.25%	85.96%	100.00%	-
ROE	3.71%	14.61%	10.67%	7.92%	3.40%	13.11%	14.27%	-
YoY %	-74.61%	36.93%	34.72%	132.94%	-74.07%	-8.13%	-	-
Horiz. %	26.00%	102.38%	74.77%	55.50%	23.83%	91.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	315.52	1,178.27	868.16	578.92	281.32	1,156.37	853.80	-48.40%
YoY %	-73.22%	35.72%	49.96%	105.79%	-75.67%	35.44%	-	-
Horiz. %	36.95%	138.00%	101.68%	67.81%	32.95%	135.44%	100.00%	-
EPS	18.06	67.66	47.80	34.55	14.33	53.24	50.38	-49.44%
YoY %	-73.31%	41.55%	38.35%	141.10%	-73.08%	5.68%	-	-
Horiz. %	35.85%	134.30%	94.88%	68.58%	28.44%	105.68%	100.00%	-
DPS	5.00	15.00	15.00	5.00	5.00	10.00	10.00	-36.92%
YoY %	-66.67%	0.00%	200.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	50.00%	150.00%	150.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	4.87	4.63	4.48	4.36	4.21	4.06	3.53	23.85%
YoY %	5.18%	3.35%	2.75%	3.56%	3.69%	15.01%	-	-
Horiz. %	137.96%	131.16%	126.91%	123.51%	119.26%	115.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 262,734
RPS	262.37	983.25	724.61	483.29	234.86	892.15	668.55	-46.30%
YoY %	-73.32%	35.69%	49.93%	105.78%	-73.67%	33.45%	-	-
Horiz. %	39.24%	147.07%	108.39%	72.29%	35.13%	133.45%	100.00%	-
EPS	15.02	56.46	39.90	28.84	11.96	41.08	39.45	-47.37%
YoY %	-73.40%	41.50%	38.35%	141.14%	-70.89%	4.13%	-	-
Horiz. %	38.07%	143.12%	101.14%	73.11%	30.32%	104.13%	100.00%	-
DPS	4.16	12.52	12.52	4.17	4.17	7.72	7.83	-34.32%
YoY %	-66.77%	0.00%	200.24%	0.00%	-45.98%	-1.40%	-	-
Horiz. %	53.13%	159.90%	159.90%	53.26%	53.26%	98.60%	100.00%	-
NAPS	4.0497	3.8637	3.7392	3.6398	3.5148	3.1323	2.7641	28.90%
YoY %	4.81%	3.33%	2.73%	3.56%	12.21%	13.32%	-	-
Horiz. %	146.51%	139.78%	135.28%	131.68%	127.16%	113.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.90	4.02	4.00	5.05	3.98	5.00	5.35	-
P/RPS	1.24	0.34	0.46	0.87	1.41	0.43	0.63	56.86%
YoY %	264.71%	-26.09%	-47.13%	-38.30%	227.91%	-31.75%	-	-
Horiz. %	196.83%	53.97%	73.02%	138.10%	223.81%	68.25%	100.00%	-
P/EPS	21.59	5.94	8.37	14.62	27.77	9.39	10.62	60.27%
YoY %	263.47%	-29.03%	-42.75%	-47.35%	195.74%	-11.58%	-	-
Horiz. %	203.30%	55.93%	78.81%	137.66%	261.49%	88.42%	100.00%	-
EY	4.63	16.83	11.95	6.84	3.60	10.65	9.42	-37.63%
YoY %	-72.49%	40.84%	74.71%	90.00%	-66.20%	13.06%	-	-
Horiz. %	49.15%	178.66%	126.86%	72.61%	38.22%	113.06%	100.00%	-
DY	1.28	3.73	3.75	0.99	1.26	2.00	1.87	-22.27%
YoY %	-65.68%	-0.53%	278.79%	-21.43%	-37.00%	6.95%	-	-
Horiz. %	68.45%	199.47%	200.53%	52.94%	67.38%	106.95%	100.00%	-
P/NAPS	0.80	0.87	0.89	1.16	0.95	1.23	1.52	-34.73%
YoY %	-8.05%	-2.25%	-23.28%	22.11%	-22.76%	-19.08%	-	-
Horiz. %	52.63%	57.24%	58.55%	76.32%	62.50%	80.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	25/08/08	22/05/08	26/02/08	28/11/07	28/08/07	23/05/07	-
Price	3.48	4.10	4.10	4.28	4.18	3.94	5.35	-
P/RPS	1.10	0.35	0.47	0.74	1.49	0.34	0.63	44.85%
YoY %	214.29%	-25.53%	-36.49%	-50.34%	338.24%	-46.03%	-	-
Horiz. %	174.60%	55.56%	74.60%	117.46%	236.51%	53.97%	100.00%	-
P/EPS	19.27	6.06	8.58	12.39	29.17	7.40	10.62	48.60%
YoY %	217.99%	-29.37%	-30.75%	-57.52%	294.19%	-30.32%	-	-
Horiz. %	181.45%	57.06%	80.79%	116.67%	274.67%	69.68%	100.00%	-
EY	5.19	16.50	11.66	8.07	3.43	13.51	9.42	-32.72%
YoY %	-68.55%	41.51%	44.49%	135.28%	-74.61%	43.42%	-	-
Horiz. %	55.10%	175.16%	123.78%	85.67%	36.41%	143.42%	100.00%	-
DY	1.44	3.66	3.66	1.17	1.20	2.54	1.87	-15.94%
YoY %	-60.66%	0.00%	212.82%	-2.50%	-52.76%	35.83%	-	-
Horiz. %	77.01%	195.72%	195.72%	62.57%	64.17%	135.83%	100.00%	-
P/NAPS	0.71	0.89	0.92	0.98	0.99	0.97	1.52	-39.71%
YoY %	-20.22%	-3.26%	-6.12%	-1.01%	2.06%	-36.18%	-	-
Horiz. %	46.71%	58.55%	60.53%	64.47%	65.13%	63.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos