[HLIND] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 43.93%
YoY- 39.91%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 672,912 687,327 743,898 721,789 661,268 593,993 597,193 8.29%
PBT 72,973 75,160 98,067 84,166 74,473 49,004 -34,856 -
Tax -16,282 -6,194 -12,416 951 -13,200 -5,556 -2,402 258.58%
NP 56,691 68,966 85,651 85,117 61,273 43,448 -37,258 -
-
NP to SH 37,562 40,991 45,606 47,768 33,188 20,134 -57,629 -
-
Tax Rate 22.31% 8.24% 12.66% -1.13% 17.72% 11.34% - -
Total Cost 616,221 618,361 658,247 636,672 599,995 550,545 634,451 -1.92%
-
Net Worth 879,269 831,810 831,020 681,381 694,794 1,451,971 206,570 162.87%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 12,454 - 12,515 - 17,369 - 7,904 35.44%
Div Payout % 33.16% - 27.44% - 52.34% - 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 879,269 831,810 831,020 681,381 694,794 1,451,971 206,570 162.87%
NOSH 249,084 249,792 250,307 227,127 231,598 241,995 210,786 11.78%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.42% 10.03% 11.51% 11.79% 9.27% 7.31% -6.24% -
ROE 4.27% 4.93% 5.49% 7.01% 4.78% 1.39% -27.90% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 270.15 275.16 297.19 317.79 285.52 245.46 283.32 -3.12%
EPS 15.08 16.41 18.22 19.29 13.27 8.04 -22.95 -
DPS 5.00 0.00 5.00 0.00 7.50 0.00 3.75 21.16%
NAPS 3.53 3.33 3.32 3.00 3.00 6.00 0.98 135.16%
Adjusted Per Share Value based on latest NOSH - 227,127
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 213.80 218.38 236.36 229.33 210.10 188.73 189.75 8.28%
EPS 11.93 13.02 14.49 15.18 10.54 6.40 -18.31 -
DPS 3.96 0.00 3.98 0.00 5.52 0.00 2.51 35.56%
NAPS 2.7937 2.6429 2.6404 2.1649 2.2076 4.6133 0.6563 162.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.35 5.65 4.24 4.16 3.20 2.99 3.08 -
P/RPS 1.98 2.05 1.43 1.31 1.12 1.22 1.09 48.93%
P/EPS 35.48 34.43 23.27 19.78 22.33 35.94 -11.27 -
EY 2.82 2.90 4.30 5.06 4.48 2.78 -8.88 -
DY 0.93 0.00 1.18 0.00 2.34 0.00 1.22 -16.56%
P/NAPS 1.52 1.70 1.28 1.39 1.07 0.50 3.14 -38.37%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 -
Price 5.35 5.55 5.95 3.88 4.02 3.18 3.00 -
P/RPS 1.98 2.02 2.00 1.22 1.41 1.30 1.06 51.73%
P/EPS 35.48 33.82 32.66 18.45 28.05 38.22 -10.97 -
EY 2.82 2.96 3.06 5.42 3.56 2.62 -9.11 -
DY 0.93 0.00 0.84 0.00 1.87 0.00 1.25 -17.90%
P/NAPS 1.52 1.67 1.79 1.29 1.34 0.53 3.06 -37.30%

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