[HLIND] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 127.19%
YoY- 698.52%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 658,333 659,376 627,212 591,358 560,626 554,762 494,079 21.02%
PBT 38,876 59,071 58,004 52,741 29,433 16,072 4,308 331.71%
Tax -21,935 -15,769 -29,073 -27,609 -18,371 2,934 -13,586 37.50%
NP 16,941 43,302 28,931 25,132 11,062 19,006 -9,278 -
-
NP to SH 16,941 43,302 28,931 25,132 11,062 19,006 -9,278 -
-
Tax Rate 56.42% 26.69% 50.12% 52.35% 62.42% -18.26% 315.37% -
Total Cost 641,392 616,074 598,281 566,226 549,564 535,756 503,357 17.48%
-
Net Worth 308,018 274,207 239,137 209,037 212,111 132,088 87,161 131.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 9,315 - 8,791 - 6,712 - - -
Div Payout % 54.99% - 30.39% - 60.68% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 308,018 274,207 239,137 209,037 212,111 132,088 87,161 131.47%
NOSH 248,401 228,506 234,448 237,542 268,495 244,607 217,903 9.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.57% 6.57% 4.61% 4.25% 1.97% 3.43% -1.88% -
ROE 5.50% 15.79% 12.10% 12.02% 5.22% 14.39% -10.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 265.03 288.56 267.53 248.95 208.80 226.80 226.74 10.93%
EPS 6.82 18.95 12.34 10.58 4.12 7.77 -5.20 -
DPS 3.75 0.00 3.75 0.00 2.50 0.00 0.00 -
NAPS 1.24 1.20 1.02 0.88 0.79 0.54 0.40 112.16%
Adjusted Per Share Value based on latest NOSH - 237,542
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 209.17 209.50 199.28 187.89 178.13 176.26 156.98 21.02%
EPS 5.38 13.76 9.19 7.99 3.51 6.04 -2.95 -
DPS 2.96 0.00 2.79 0.00 2.13 0.00 0.00 -
NAPS 0.9787 0.8712 0.7598 0.6642 0.6739 0.4197 0.2769 131.50%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.56 4.60 6.00 5.85 5.15 3.98 3.06 -
P/RPS 1.72 1.59 2.24 2.35 2.47 1.75 1.35 17.47%
P/EPS 66.86 24.27 48.62 55.29 125.00 51.22 -71.87 -
EY 1.50 4.12 2.06 1.81 0.80 1.95 -1.39 -
DY 0.82 0.00 0.63 0.00 0.49 0.00 0.00 -
P/NAPS 3.68 3.83 5.88 6.65 6.52 7.37 7.65 -38.52%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 28/08/03 21/05/03 -
Price 4.70 4.02 4.58 6.05 5.90 5.15 3.22 -
P/RPS 1.77 1.39 1.71 2.43 2.83 2.27 1.42 15.77%
P/EPS 68.91 21.21 37.12 57.18 143.20 66.28 -75.63 -
EY 1.45 4.71 2.69 1.75 0.70 1.51 -1.32 -
DY 0.80 0.00 0.82 0.00 0.42 0.00 0.00 -
P/NAPS 3.79 3.35 4.49 6.88 7.47 9.54 8.05 -39.39%

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