[HLIND] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 41.09%
YoY- 29.6%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 825,776 814,033 759,499 781,886 739,195 703,768 672,912 14.57%
PBT 88,056 80,859 67,011 106,068 78,757 38,971 72,973 13.30%
Tax -14,283 1,897 -15,799 -10,594 -13,257 -8,010 -16,282 -8.34%
NP 73,773 82,756 51,212 95,474 65,500 30,961 56,691 19.13%
-
NP to SH 47,267 52,135 34,788 53,125 37,654 5,119 37,562 16.50%
-
Tax Rate 16.22% -2.35% 23.58% 9.99% 16.83% 20.55% 22.31% -
Total Cost 752,003 731,277 708,287 686,412 673,695 672,807 616,221 14.15%
-
Net Worth 1,274,586 1,214,821 1,177,116 1,145,524 1,106,234 975,734 879,269 27.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,086 - 26,274 - 13,138 - 12,454 3.34%
Div Payout % 27.69% - 75.53% - 34.89% - 33.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,274,586 1,214,821 1,177,116 1,145,524 1,106,234 975,734 879,269 27.99%
NOSH 261,722 262,380 262,749 262,734 262,763 240,328 249,084 3.34%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.93% 10.17% 6.74% 12.21% 8.86% 4.40% 8.42% -
ROE 3.71% 4.29% 2.96% 4.64% 3.40% 0.52% 4.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 315.52 310.25 289.06 297.60 281.32 292.84 270.15 10.87%
EPS 18.06 19.87 13.24 20.22 14.33 2.13 15.08 12.73%
DPS 5.00 0.00 10.00 0.00 5.00 0.00 5.00 0.00%
NAPS 4.87 4.63 4.48 4.36 4.21 4.06 3.53 23.85%
Adjusted Per Share Value based on latest NOSH - 262,734
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 251.84 248.25 231.62 238.45 225.43 214.63 205.22 14.57%
EPS 14.41 15.90 10.61 16.20 11.48 1.56 11.46 16.44%
DPS 3.99 0.00 8.01 0.00 4.01 0.00 3.80 3.29%
NAPS 3.8871 3.7048 3.5898 3.4935 3.3737 2.9757 2.6815 27.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.90 4.02 4.00 5.05 3.98 5.00 5.35 -
P/RPS 1.24 1.30 1.38 1.70 1.41 1.71 1.98 -26.73%
P/EPS 21.59 20.23 30.21 24.98 27.77 234.74 35.48 -28.12%
EY 4.63 4.94 3.31 4.00 3.60 0.43 2.82 39.04%
DY 1.28 0.00 2.50 0.00 1.26 0.00 0.93 23.66%
P/NAPS 0.80 0.87 0.89 1.16 0.95 1.23 1.52 -34.73%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 25/08/08 22/05/08 26/02/08 28/11/07 28/08/07 23/05/07 -
Price 3.48 4.10 4.10 4.28 4.18 3.94 5.35 -
P/RPS 1.10 1.32 1.42 1.44 1.49 1.35 1.98 -32.34%
P/EPS 19.27 20.63 30.97 21.17 29.17 184.98 35.48 -33.35%
EY 5.19 4.85 3.23 4.72 3.43 0.54 2.82 50.01%
DY 1.44 0.00 2.44 0.00 1.20 0.00 0.93 33.73%
P/NAPS 0.71 0.89 0.92 0.98 0.99 0.97 1.52 -39.71%

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