[HLIND] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.37%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 781,886 739,195 703,768 672,912 687,327 743,898 721,789 5.46%
PBT 106,068 78,757 38,971 72,973 75,160 98,067 84,166 16.62%
Tax -10,594 -13,257 -8,010 -16,282 -6,194 -12,416 951 -
NP 95,474 65,500 30,961 56,691 68,966 85,651 85,117 7.93%
-
NP to SH 53,125 37,654 5,119 37,562 40,991 45,606 47,768 7.32%
-
Tax Rate 9.99% 16.83% 20.55% 22.31% 8.24% 12.66% -1.13% -
Total Cost 686,412 673,695 672,807 616,221 618,361 658,247 636,672 5.12%
-
Net Worth 1,145,524 1,106,234 975,734 879,269 831,810 831,020 681,381 41.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 13,138 - 12,454 - 12,515 - -
Div Payout % - 34.89% - 33.16% - 27.44% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,145,524 1,106,234 975,734 879,269 831,810 831,020 681,381 41.25%
NOSH 262,734 262,763 240,328 249,084 249,792 250,307 227,127 10.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.21% 8.86% 4.40% 8.42% 10.03% 11.51% 11.79% -
ROE 4.64% 3.40% 0.52% 4.27% 4.93% 5.49% 7.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 297.60 281.32 292.84 270.15 275.16 297.19 317.79 -4.27%
EPS 20.22 14.33 2.13 15.08 16.41 18.22 19.29 3.17%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 4.36 4.21 4.06 3.53 3.33 3.32 3.00 28.21%
Adjusted Per Share Value based on latest NOSH - 249,084
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 248.43 234.86 223.61 213.80 218.38 236.36 229.33 5.46%
EPS 16.88 11.96 1.63 11.93 13.02 14.49 15.18 7.31%
DPS 0.00 4.17 0.00 3.96 0.00 3.98 0.00 -
NAPS 3.6397 3.5148 3.1002 2.7937 2.6429 2.6404 2.1649 41.25%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.05 3.98 5.00 5.35 5.65 4.24 4.16 -
P/RPS 1.70 1.41 1.71 1.98 2.05 1.43 1.31 18.91%
P/EPS 24.98 27.77 234.74 35.48 34.43 23.27 19.78 16.78%
EY 4.00 3.60 0.43 2.82 2.90 4.30 5.06 -14.46%
DY 0.00 1.26 0.00 0.93 0.00 1.18 0.00 -
P/NAPS 1.16 0.95 1.23 1.52 1.70 1.28 1.39 -11.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 -
Price 4.28 4.18 3.94 5.35 5.55 5.95 3.88 -
P/RPS 1.44 1.49 1.35 1.98 2.02 2.00 1.22 11.65%
P/EPS 21.17 29.17 184.98 35.48 33.82 32.66 18.45 9.57%
EY 4.72 3.43 0.54 2.82 2.96 3.06 5.42 -8.78%
DY 0.00 1.20 0.00 0.93 0.00 0.84 0.00 -
P/NAPS 0.98 0.99 0.97 1.52 1.67 1.79 1.29 -16.70%

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