[HLIND] QoQ TTM Result on 30-Jun-2007 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -24.81%

YoY- 197.46%

Quarter Report

HLIB_KLSE Q4 FY07 (Revised)-21.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	2,984,348	2,897,761	2,803,202	2,807,905	2,825,926	2,814,282	2,720,948	6.34%
YoY %	2.99%	3.37%	-0.17%	-0.64%	0.41%	3.43%	-	-
Horiz. %	109.68%	106.50%	103.02%	103.20%	103.86%	103.43%	100.00%	-
PBT	290,807	296,769	265,861	285,171	330,366	331,866	305,710	-3.27%
YoY %	-2.01%	11.63%	-6.77%	-13.68%	-0.45%	8.56%	-	-
Horiz. %	95.13%	97.08%	86.97%	93.28%	108.07%	108.56%	100.00%	-
Tax	-47,660	-48,143	-43,743	-42,902	-33,941	-30,859	-30,221	35.44%
YoY %	1.00%	-10.06%	-1.96%	-26.40%	-9.99%	-2.11%	-	-
Horiz. %	157.70%	159.30%	144.74%	141.96%	112.31%	102.11%	100.00%	-
NP	243,147	248,626	222,118	242,269	296,425	301,007	275,489	-7.98%
YoY %	-2.20%	11.93%	-8.32%	-18.27%	-1.52%	9.26%	-	-
Horiz. %	88.26%	90.25%	80.63%	87.94%	107.60%	109.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	130,686	133,460	121,326	129,278	171,927	167,553	146,696	-7.40%
YoY %	-2.08%	10.00%	-6.15%	-24.81%	2.61%	14.22%	-	-
Horiz. %	89.09%	90.98%	82.71%	88.13%	117.20%	114.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.39%	16.22%	16.45%	15.04%	10.27%	9.30%	9.89%	-
YoY %	1.05%	-1.40%	9.38%	46.45%	10.43%	-5.97%	-	-
Horiz. %	165.72%	164.00%	166.33%	152.07%	103.84%	94.03%	100.00%	-
Total Cost	2,741,201	2,649,135	2,581,084	2,565,636	2,529,501	2,513,275	2,445,459	7.90%
YoY %	3.48%	2.64%	0.60%	1.43%	0.65%	2.77%	-	-
Horiz. %	112.09%	108.33%	105.55%	104.91%	103.44%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,177,116	1,145,524	1,106,234	975,734	879,269	831,810	831,020	26.09%
YoY %	2.76%	3.55%	13.37%	10.97%	5.71%	0.10%	-	-
Horiz. %	141.65%	137.85%	133.12%	117.41%	105.81%	100.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	39,413	25,592	25,592	24,969	24,969	29,885	29,885	20.24%
YoY %	54.01%	0.00%	2.50%	0.00%	-16.45%	0.00%	-	-
Horiz. %	131.88%	85.63%	85.63%	83.55%	83.55%	100.00%	100.00%	-
Div Payout %	30.16%	19.18%	21.09%	19.31%	14.52%	17.84%	20.37%	-
YoY %	57.25%	-9.06%	9.22%	32.99%	-18.61%	-12.42%	-	-
Horiz. %	148.06%	94.16%	103.53%	94.80%	71.28%	87.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	1,177,116	1,145,524	1,106,234	975,734	879,269	831,810	831,020	26.09%
YoY %	2.76%	3.55%	13.37%	10.97%	5.71%	0.10%	-	-
Horiz. %	141.65%	137.85%	133.12%	117.41%	105.81%	100.10%	100.00%	-
NOSH	262,749	262,734	262,763	240,328	249,084	249,792	250,307	3.28%
YoY %	0.01%	-0.01%	9.34%	-3.52%	-0.28%	-0.21%	-	-
Horiz. %	104.97%	104.96%	104.98%	96.01%	99.51%	99.79%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	8.15%	8.58%	7.92%	8.63%	10.49%	10.70%	10.12%	-
YoY %	-5.01%	8.33%	-8.23%	-17.73%	-1.96%	5.73%	-	-
Horiz. %	80.53%	84.78%	78.26%	85.28%	103.66%	105.73%	100.00%	-
ROE	11.10%	11.65%	10.97%	13.25%	19.55%	20.14%	17.65%	-
YoY %	-4.72%	6.20%	-17.21%	-32.23%	-2.93%	14.11%	-	-
Horiz. %	62.89%	66.01%	62.15%	75.07%	110.76%	114.11%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	1,135.82	1,102.92	1,066.82	1,168.36	1,134.52	1,126.65	1,087.04	2.96%
YoY %	2.98%	3.38%	-8.69%	2.98%	0.70%	3.64%	-	-
Horiz. %	104.49%	101.46%	98.14%	107.48%	104.37%	103.64%	100.00%	-
EPS	49.74	50.80	46.17	53.79	69.02	67.08	58.61	-10.35%
YoY %	-2.09%	10.03%	-14.17%	-22.07%	2.89%	14.45%	-	-
Horiz. %	84.87%	86.67%	78.77%	91.78%	117.76%	114.45%	100.00%	-
DPS	15.00	9.74	9.74	10.39	10.02	11.96	11.94	16.41%
YoY %	54.00%	0.00%	-6.26%	3.69%	-16.22%	0.17%	-	-
Horiz. %	125.63%	81.57%	81.57%	87.02%	83.92%	100.17%	100.00%	-
NAPS	4.48	4.36	4.21	4.06	3.53	3.33	3.32	22.09%
YoY %	2.75%	3.56%	3.69%	15.01%	6.01%	0.30%	-	-
Horiz. %	134.94%	131.33%	126.81%	122.29%	106.33%	100.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 240,328
RPS	948.21	920.70	890.66	892.15	897.88	894.18	864.52	6.34%
YoY %	2.99%	3.37%	-0.17%	-0.64%	0.41%	3.43%	-	-
Horiz. %	109.68%	106.50%	103.02%	103.20%	103.86%	103.43%	100.00%	-
EPS	41.52	42.40	38.55	41.08	54.63	53.24	46.61	-7.41%
YoY %	-2.08%	9.99%	-6.16%	-24.80%	2.61%	14.22%	-	-
Horiz. %	89.08%	90.97%	82.71%	88.14%	117.21%	114.22%	100.00%	-
DPS	12.52	8.13	8.13	7.93	7.93	9.50	9.50	20.18%
YoY %	54.00%	0.00%	2.52%	0.00%	-16.53%	0.00%	-	-
Horiz. %	131.79%	85.58%	85.58%	83.47%	83.47%	100.00%	100.00%	-
NAPS	3.74	3.6397	3.5148	3.1002	2.7937	2.6429	2.6404	26.09%
YoY %	2.76%	3.55%	13.37%	10.97%	5.71%	0.09%	-	-
Horiz. %	141.65%	137.85%	133.12%	117.41%	105.81%	100.09%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	4.00	5.05	3.98	5.00	5.35	5.65	4.24	-
P/RPS	0.35	0.46	0.37	0.43	0.47	0.50	0.39	-6.95%
YoY %	-23.91%	24.32%	-13.95%	-8.51%	-6.00%	28.21%	-	-
Horiz. %	89.74%	117.95%	94.87%	110.26%	120.51%	128.21%	100.00%	-
P/EPS	8.04	9.94	8.62	9.30	7.75	8.42	7.23	7.32%
YoY %	-19.11%	15.31%	-7.31%	20.00%	-7.96%	16.46%	-	-
Horiz. %	111.20%	137.48%	119.23%	128.63%	107.19%	116.46%	100.00%	-
EY	12.43	10.06	11.60	10.76	12.90	11.87	13.82	-6.81%
YoY %	23.56%	-13.28%	7.81%	-16.59%	8.68%	-14.11%	-	-
Horiz. %	89.94%	72.79%	83.94%	77.86%	93.34%	85.89%	100.00%	-
DY	3.75	1.93	2.45	2.08	1.87	2.12	2.82	20.90%
YoY %	94.30%	-21.22%	17.79%	11.23%	-11.79%	-24.82%	-	-
Horiz. %	132.98%	68.44%	86.88%	73.76%	66.31%	75.18%	100.00%	-
P/NAPS	0.89	1.16	0.95	1.23	1.52	1.70	1.28	-21.49%
YoY %	-23.28%	22.11%	-22.76%	-19.08%	-10.59%	32.81%	-	-
Horiz. %	69.53%	90.62%	74.22%	96.09%	118.75%	132.81%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	26/02/08	28/11/07	28/08/07	23/05/07	28/02/07	07/11/06	-
Price	4.10	4.28	4.18	3.94	5.35	5.55	5.95	-
P/RPS	0.36	0.39	0.39	0.34	0.47	0.49	0.55	-24.59%
YoY %	-7.69%	0.00%	14.71%	-27.66%	-4.08%	-10.91%	-	-
Horiz. %	65.45%	70.91%	70.91%	61.82%	85.45%	89.09%	100.00%	-
P/EPS	8.24	8.43	9.05	7.32	7.75	8.27	10.15	-12.96%
YoY %	-2.25%	-6.85%	23.63%	-5.55%	-6.29%	-18.52%	-	-
Horiz. %	81.18%	83.05%	89.16%	72.12%	76.35%	81.48%	100.00%	-
EY	12.13	11.87	11.05	13.65	12.90	12.09	9.85	14.87%
YoY %	2.19%	7.42%	-19.05%	5.81%	6.70%	22.74%	-	-
Horiz. %	123.15%	120.51%	112.18%	138.58%	130.96%	122.74%	100.00%	-
DY	3.66	2.28	2.33	2.64	1.87	2.16	2.01	49.06%
YoY %	60.53%	-2.15%	-11.74%	41.18%	-13.43%	7.46%	-	-
Horiz. %	182.09%	113.43%	115.92%	131.34%	93.03%	107.46%	100.00%	-
P/NAPS	0.92	0.98	0.99	0.97	1.52	1.67	1.79	-35.81%
YoY %	-6.12%	-1.01%	2.06%	-36.18%	-8.98%	-6.70%	-	-
Horiz. %	51.40%	54.75%	55.31%	54.19%	84.92%	93.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos