[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 88.52%
YoY- -111.26%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,431,225 743,898 2,574,243 1,852,454 1,191,186 597,193 2,397,802 -29.04%
PBT 173,227 98,067 172,787 88,622 14,148 -34,856 105,414 39.12%
Tax -18,610 -12,416 -20,207 -21,158 -7,958 -2,402 36,500 -
NP 154,617 85,651 152,580 67,464 6,190 -37,258 141,914 5.86%
-
NP to SH 86,597 45,606 43,461 -4,306 -37,495 -57,629 72,383 12.65%
-
Tax Rate 10.74% 12.66% 11.69% 23.87% 56.25% - -34.63% -
Total Cost 1,276,608 658,247 2,421,663 1,784,990 1,184,996 634,451 2,255,888 -31.51%
-
Net Worth 831,510 831,020 853,923 269,686 1,179,088 206,570 810,809 1.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 12,485 12,515 30,114 10,113 7,369 7,904 21,896 -31.16%
Div Payout % 14.42% 27.44% 69.29% 0.00% 0.00% 0.00% 30.25% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 831,510 831,020 853,923 269,686 1,179,088 206,570 810,809 1.69%
NOSH 249,702 250,307 267,687 89,895 196,514 210,786 250,249 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.80% 11.51% 5.93% 3.64% 0.52% -6.24% 5.92% -
ROE 10.41% 5.49% 5.09% -1.60% -3.18% -27.90% 8.93% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 573.17 297.19 961.66 2,060.67 606.16 283.32 958.16 -28.93%
EPS 34.68 18.22 17.50 -1.72 -14.95 -22.95 29.41 11.58%
DPS 5.00 5.00 11.25 11.25 3.75 3.75 8.75 -31.06%
NAPS 3.33 3.32 3.19 3.00 6.00 0.98 3.24 1.83%
Adjusted Per Share Value based on latest NOSH - 231,598
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 436.48 226.87 785.06 564.94 363.27 182.12 731.25 -29.04%
EPS 26.41 13.91 13.25 -1.31 -11.43 -17.58 22.07 12.67%
DPS 3.81 3.82 9.18 3.08 2.25 2.41 6.68 -31.15%
NAPS 2.5358 2.5343 2.6042 0.8225 3.5958 0.63 2.4727 1.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 5.65 4.24 4.16 3.20 2.99 3.08 3.38 -
P/RPS 0.99 1.43 0.43 0.16 0.49 1.09 0.35 99.62%
P/EPS 16.29 23.27 25.62 -66.81 -15.67 -11.27 11.69 24.68%
EY 6.14 4.30 3.90 -1.50 -6.38 -8.88 8.56 -19.82%
DY 0.88 1.18 2.70 3.52 1.25 1.22 2.59 -51.21%
P/NAPS 1.70 1.28 1.30 1.07 0.50 3.14 1.04 38.63%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 -
Price 5.55 5.95 3.88 4.02 3.18 3.00 3.30 -
P/RPS 0.97 2.00 0.40 0.20 0.52 1.06 0.34 100.77%
P/EPS 16.00 32.66 23.90 -83.92 -16.67 -10.97 11.41 25.20%
EY 6.25 3.06 4.18 -1.19 -6.00 -9.11 8.76 -20.10%
DY 0.90 0.84 2.90 2.80 1.18 1.25 2.65 -51.22%
P/NAPS 1.67 1.79 1.22 1.34 0.53 3.06 1.02 38.78%

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