[HLIND] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 134.94%
YoY- 56.45%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 743,898 721,789 661,268 593,993 597,193 604,453 560,874 20.69%
PBT 98,067 84,166 74,473 49,004 -34,856 27,003 19,642 191.83%
Tax -12,416 951 -13,200 -5,556 -2,402 33,754 -11,212 7.02%
NP 85,651 85,117 61,273 43,448 -37,258 60,757 8,430 368.44%
-
NP to SH 45,606 47,768 33,188 20,134 -57,629 34,142 8,430 207.85%
-
Tax Rate 12.66% -1.13% 17.72% 11.34% - -125.00% 57.08% -
Total Cost 658,247 636,672 599,995 550,545 634,451 543,696 552,444 12.37%
-
Net Worth 831,020 681,381 694,794 1,451,971 206,570 237,137 351,010 77.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,515 - 17,369 - 7,904 - 14,385 -8.85%
Div Payout % 27.44% - 52.34% - 0.00% - 170.65% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 831,020 681,381 694,794 1,451,971 206,570 237,137 351,010 77.54%
NOSH 250,307 227,127 231,598 241,995 210,786 237,137 287,713 -8.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.51% 11.79% 9.27% 7.31% -6.24% 10.05% 1.50% -
ROE 5.49% 7.01% 4.78% 1.39% -27.90% 14.40% 2.40% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 297.19 317.79 285.52 245.46 283.32 254.90 194.94 32.42%
EPS 18.22 19.29 13.27 8.04 -22.95 14.70 2.93 237.78%
DPS 5.00 0.00 7.50 0.00 3.75 0.00 5.00 0.00%
NAPS 3.32 3.00 3.00 6.00 0.98 1.00 1.22 94.79%
Adjusted Per Share Value based on latest NOSH - 241,995
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 226.87 220.12 201.67 181.15 182.12 184.34 171.05 20.69%
EPS 13.91 14.57 10.12 6.14 -17.58 10.41 2.57 207.95%
DPS 3.82 0.00 5.30 0.00 2.41 0.00 4.39 -8.84%
NAPS 2.5343 2.078 2.1189 4.4281 0.63 0.7232 1.0705 77.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.24 4.16 3.20 2.99 3.08 3.38 3.92 -
P/RPS 1.43 1.31 1.12 1.22 1.09 1.33 2.01 -20.28%
P/EPS 23.27 19.78 22.33 35.94 -11.27 23.48 133.79 -68.80%
EY 4.30 5.06 4.48 2.78 -8.88 4.26 0.75 219.99%
DY 1.18 0.00 2.34 0.00 1.22 0.00 1.28 -5.27%
P/NAPS 1.28 1.39 1.07 0.50 3.14 3.38 3.21 -45.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 -
Price 5.95 3.88 4.02 3.18 3.00 3.30 3.72 -
P/RPS 2.00 1.22 1.41 1.30 1.06 1.29 1.91 3.11%
P/EPS 32.66 18.45 28.05 38.22 -10.97 22.92 126.96 -59.51%
EY 3.06 5.42 3.56 2.62 -9.11 4.36 0.79 146.43%
DY 0.84 0.00 1.87 0.00 1.25 0.00 1.34 -26.73%
P/NAPS 1.79 1.29 1.34 0.53 3.06 3.30 3.05 -29.87%

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