[HLIND] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -268.79%
YoY- -440.17%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 721,789 661,268 593,993 597,193 604,453 560,874 574,142 16.53%
PBT 84,166 74,473 49,004 -34,856 27,003 19,642 19,893 162.28%
Tax 951 -13,200 -5,556 -2,402 33,754 -11,212 -7,024 -
NP 85,117 61,273 43,448 -37,258 60,757 8,430 12,869 253.57%
-
NP to SH 47,768 33,188 20,134 -57,629 34,142 8,430 12,869 140.30%
-
Tax Rate -1.13% 17.72% 11.34% - -125.00% 57.08% 35.31% -
Total Cost 636,672 599,995 550,545 634,451 543,696 552,444 561,273 8.79%
-
Net Worth 681,381 694,794 1,451,971 206,570 237,137 351,010 339,886 59.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 17,369 - 7,904 - 14,385 - -
Div Payout % - 52.34% - 0.00% - 170.65% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 681,381 694,794 1,451,971 206,570 237,137 351,010 339,886 59.19%
NOSH 227,127 231,598 241,995 210,786 237,137 287,713 259,455 -8.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.79% 9.27% 7.31% -6.24% 10.05% 1.50% 2.24% -
ROE 7.01% 4.78% 1.39% -27.90% 14.40% 2.40% 3.79% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 317.79 285.52 245.46 283.32 254.90 194.94 221.29 27.37%
EPS 19.29 13.27 8.04 -22.95 14.70 2.93 4.96 147.92%
DPS 0.00 7.50 0.00 3.75 0.00 5.00 0.00 -
NAPS 3.00 3.00 6.00 0.98 1.00 1.22 1.31 74.00%
Adjusted Per Share Value based on latest NOSH - 210,786
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 229.33 210.10 188.73 189.75 192.05 178.21 182.42 16.53%
EPS 15.18 10.54 6.40 -18.31 10.85 2.68 4.09 140.29%
DPS 0.00 5.52 0.00 2.51 0.00 4.57 0.00 -
NAPS 2.1649 2.2076 4.6133 0.6563 0.7535 1.1153 1.0799 59.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.16 3.20 2.99 3.08 3.38 3.92 4.60 -
P/RPS 1.31 1.12 1.22 1.09 1.33 2.01 2.08 -26.58%
P/EPS 19.78 22.33 35.94 -11.27 23.48 133.79 92.74 -64.40%
EY 5.06 4.48 2.78 -8.88 4.26 0.75 1.08 180.78%
DY 0.00 2.34 0.00 1.22 0.00 1.28 0.00 -
P/NAPS 1.39 1.07 0.50 3.14 3.38 3.21 3.51 -46.16%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 28/02/05 -
Price 3.88 4.02 3.18 3.00 3.30 3.72 4.60 -
P/RPS 1.22 1.41 1.30 1.06 1.29 1.91 2.08 -29.99%
P/EPS 18.45 28.05 38.22 -10.97 22.92 126.96 92.74 -66.02%
EY 5.42 3.56 2.62 -9.11 4.36 0.79 1.08 193.99%
DY 0.00 1.87 0.00 1.25 0.00 1.34 0.00 -
P/NAPS 1.29 1.34 0.53 3.06 3.30 3.05 3.51 -48.78%

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