[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

23-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 43.38%

YoY- 2983.4%

Quarter Report

HLIB_KLSE Q3 FY07(div).doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	1,521,081	739,195	2,807,905	2,104,137	1,431,225	743,898	2,574,243	-29.51%
YoY %	105.78%	-73.67%	33.45%	47.02%	92.40%	-71.10%	-	-
Horiz. %	59.09%	28.72%	109.08%	81.74%	55.60%	28.90%	100.00%	-
PBT	184,825	78,757	285,171	246,200	173,227	98,067	172,787	4.57%
YoY %	134.68%	-72.38%	15.83%	42.13%	76.64%	-43.24%	-	-
Horiz. %	106.97%	45.58%	165.04%	142.49%	100.25%	56.76%	100.00%	-
Tax	-23,851	-13,257	-42,902	-34,892	-18,610	-12,416	-20,207	11.65%
YoY %	-79.91%	69.10%	-22.96%	-87.49%	-49.89%	38.56%	-	-
Horiz. %	118.03%	65.61%	212.31%	172.67%	92.10%	61.44%	100.00%	-
NP	160,974	65,500	242,269	211,308	154,617	85,651	152,580	3.62%
YoY %	145.76%	-72.96%	14.65%	36.67%	80.52%	-43.86%	-	-
Horiz. %	105.50%	42.93%	158.78%	138.49%	101.34%	56.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,779	37,654	129,278	124,159	86,597	45,606	43,461	63.18%
YoY %	141.09%	-70.87%	4.12%	43.38%	89.88%	4.94%	-	-
Horiz. %	208.87%	86.64%	297.46%	285.68%	199.25%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.90%	16.83%	15.04%	14.17%	10.74%	12.66%	11.69%	-
YoY %	-23.35%	11.90%	6.14%	31.94%	-15.17%	8.30%	-	-
Horiz. %	110.35%	143.97%	128.66%	121.21%	91.87%	108.30%	100.00%	-
Total Cost	1,360,107	673,695	2,565,636	1,892,829	1,276,608	658,247	2,421,663	-31.85%
YoY %	101.89%	-73.74%	35.55%	48.27%	93.94%	-72.82%	-	-
Horiz. %	56.16%	27.82%	105.95%	78.16%	52.72%	27.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,145,575	1,106,234	985,853	869,950	831,510	831,020	853,923	21.57%
YoY %	3.56%	12.21%	13.32%	4.62%	0.06%	-2.68%	-	-
Horiz. %	134.15%	129.55%	115.45%	101.88%	97.38%	97.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	13,137	13,138	24,282	24,644	12,485	12,515	30,114	-42.39%
YoY %	-0.01%	-45.89%	-1.47%	97.39%	-0.24%	-58.44%	-	-
Horiz. %	43.62%	43.63%	80.63%	81.84%	41.46%	41.56%	100.00%	-
Div Payout %	14.47%	34.89%	18.78%	19.85%	14.42%	27.44%	69.29%	-
YoY %	-58.53%	85.78%	-5.39%	37.66%	-47.45%	-60.40%	-	-
Horiz. %	20.88%	50.35%	27.10%	28.65%	20.81%	39.60%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	1,145,575	1,106,234	985,853	869,950	831,510	831,020	853,923	21.57%
YoY %	3.56%	12.21%	13.32%	4.62%	0.06%	-2.68%	-	-
Horiz. %	134.15%	129.55%	115.45%	101.88%	97.38%	97.32%	100.00%	-
NOSH	262,746	262,763	242,821	246,445	249,702	250,307	267,687	-1.23%
YoY %	-0.01%	8.21%	-1.47%	-1.30%	-0.24%	-6.49%	-	-
Horiz. %	98.15%	98.16%	90.71%	92.06%	93.28%	93.51%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	10.58%	8.86%	8.63%	10.04%	10.80%	11.51%	5.93%	-
YoY %	19.41%	2.67%	-14.04%	-7.04%	-6.17%	94.10%	-	-
Horiz. %	178.41%	149.41%	145.53%	169.31%	182.12%	194.10%	100.00%	-
ROE	7.92%	3.40%	13.11%	14.27%	10.41%	5.49%	5.09%	-
YoY %	132.94%	-74.07%	-8.13%	37.08%	89.62%	7.86%	-	-
Horiz. %	155.60%	66.80%	257.56%	280.35%	204.52%	107.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	578.92	281.32	1,156.37	853.80	573.17	297.19	961.66	-28.63%
YoY %	105.79%	-75.67%	35.44%	48.96%	92.86%	-69.10%	-	-
Horiz. %	60.20%	29.25%	120.25%	88.78%	59.60%	30.90%	100.00%	-
EPS	34.55	14.33	53.24	50.38	34.68	18.22	17.50	57.18%
YoY %	141.10%	-73.08%	5.68%	45.27%	90.34%	4.11%	-	-
Horiz. %	197.43%	81.89%	304.23%	287.89%	198.17%	104.11%	100.00%	-
DPS	5.00	5.00	10.00	10.00	5.00	5.00	11.25	-41.67%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-55.56%	-	-
Horiz. %	44.44%	44.44%	88.89%	88.89%	44.44%	44.44%	100.00%	-
NAPS	4.36	4.21	4.06	3.53	3.33	3.32	3.19	23.08%
YoY %	3.56%	3.69%	15.01%	6.01%	0.30%	4.08%	-	-
Horiz. %	136.68%	131.97%	127.27%	110.66%	104.39%	104.08%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 249,084
RPS	483.29	234.86	892.15	668.55	454.74	236.36	817.91	-29.51%
YoY %	105.78%	-73.67%	33.45%	47.02%	92.39%	-71.10%	-	-
Horiz. %	59.09%	28.71%	109.08%	81.74%	55.60%	28.90%	100.00%	-
EPS	28.84	11.96	41.08	39.45	27.51	14.49	13.81	63.16%
YoY %	141.14%	-70.89%	4.13%	43.40%	89.86%	4.92%	-	-
Horiz. %	208.83%	86.60%	297.47%	285.66%	199.20%	104.92%	100.00%	-
DPS	4.17	4.17	7.72	7.83	3.97	3.98	9.57	-42.43%
YoY %	0.00%	-45.98%	-1.40%	97.23%	-0.25%	-58.41%	-	-
Horiz. %	43.57%	43.57%	80.67%	81.82%	41.48%	41.59%	100.00%	-
NAPS	3.6398	3.5148	3.1323	2.7641	2.642	2.6404	2.7132	21.57%
YoY %	3.56%	12.21%	13.32%	4.62%	0.06%	-2.68%	-	-
Horiz. %	134.15%	129.54%	115.45%	101.88%	97.38%	97.32%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	5.05	3.98	5.00	5.35	5.65	4.24	4.16	-
P/RPS	0.87	1.41	0.43	0.63	0.99	1.43	0.43	59.76%
YoY %	-38.30%	227.91%	-31.75%	-36.36%	-30.77%	232.56%	-	-
Horiz. %	202.33%	327.91%	100.00%	146.51%	230.23%	332.56%	100.00%	-
P/EPS	14.62	27.77	9.39	10.62	16.29	23.27	25.62	-31.13%
YoY %	-47.35%	195.74%	-11.58%	-34.81%	-30.00%	-9.17%	-	-
Horiz. %	57.06%	108.39%	36.65%	41.45%	63.58%	90.83%	100.00%	-
EY	6.84	3.60	10.65	9.42	6.14	4.30	3.90	45.28%
YoY %	90.00%	-66.20%	13.06%	53.42%	42.79%	10.26%	-	-
Horiz. %	175.38%	92.31%	273.08%	241.54%	157.44%	110.26%	100.00%	-
DY	0.99	1.26	2.00	1.87	0.88	1.18	2.70	-48.67%
YoY %	-21.43%	-37.00%	6.95%	112.50%	-25.42%	-56.30%	-	-
Horiz. %	36.67%	46.67%	74.07%	69.26%	32.59%	43.70%	100.00%	-
P/NAPS	1.16	0.95	1.23	1.52	1.70	1.28	1.30	-7.29%
YoY %	22.11%	-22.76%	-19.08%	-10.59%	32.81%	-1.54%	-	-
Horiz. %	89.23%	73.08%	94.62%	116.92%	130.77%	98.46%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	28/11/07	28/08/07	23/05/07	28/02/07	07/11/06	21/08/06	-
Price	4.28	4.18	3.94	5.35	5.55	5.95	3.88	-
P/RPS	0.74	1.49	0.34	0.63	0.97	2.00	0.40	50.53%
YoY %	-50.34%	338.24%	-46.03%	-35.05%	-51.50%	400.00%	-	-
Horiz. %	185.00%	372.50%	85.00%	157.50%	242.50%	500.00%	100.00%	-
P/EPS	12.39	29.17	7.40	10.62	16.00	32.66	23.90	-35.38%
YoY %	-57.52%	294.19%	-30.32%	-33.63%	-51.01%	36.65%	-	-
Horiz. %	51.84%	122.05%	30.96%	44.44%	66.95%	136.65%	100.00%	-
EY	8.07	3.43	13.51	9.42	6.25	3.06	4.18	54.86%
YoY %	135.28%	-74.61%	43.42%	50.72%	104.25%	-26.79%	-	-
Horiz. %	193.06%	82.06%	323.21%	225.36%	149.52%	73.21%	100.00%	-
DY	1.17	1.20	2.54	1.87	0.90	0.84	2.90	-45.30%
YoY %	-2.50%	-52.76%	35.83%	107.78%	7.14%	-71.03%	-	-
Horiz. %	40.34%	41.38%	87.59%	64.48%	31.03%	28.97%	100.00%	-
P/NAPS	0.98	0.99	0.97	1.52	1.67	1.79	1.22	-13.55%
YoY %	-1.01%	2.06%	-36.18%	-8.98%	-6.70%	46.72%	-	-
Horiz. %	80.33%	81.15%	79.51%	124.59%	136.89%	146.72%	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