[HLIND] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 35.98%
YoY- 37.46%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,872,190 3,082,563 3,181,194 3,094,613 2,984,348 2,897,761 2,803,202 1.63%
PBT 140,155 252,487 341,994 332,695 290,807 296,769 265,861 -34.71%
Tax -25,694 -34,731 -38,779 -37,753 -47,660 -48,143 -43,743 -29.84%
NP 114,461 217,756 303,215 294,942 243,147 248,626 222,118 -35.69%
-
NP to SH 99,087 150,154 187,315 177,702 130,686 133,460 121,326 -12.61%
-
Tax Rate 18.33% 13.76% 11.34% 11.35% 16.39% 16.22% 16.45% -
Total Cost 2,757,729 2,864,807 2,877,979 2,799,671 2,741,201 2,649,135 2,581,084 4.50%
-
Net Worth 1,264,108 1,266,651 1,274,586 1,214,821 1,177,116 1,145,524 1,106,234 9.29%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 26,172 39,361 39,361 39,413 39,413 25,592 25,592 1.50%
Div Payout % 26.41% 26.21% 21.01% 22.18% 30.16% 19.18% 21.09% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,264,108 1,266,651 1,274,586 1,214,821 1,177,116 1,145,524 1,106,234 9.29%
NOSH 261,720 261,704 261,722 262,380 262,749 262,734 262,763 -0.26%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.99% 7.06% 9.53% 9.53% 8.15% 8.58% 7.92% -
ROE 7.84% 11.85% 14.70% 14.63% 11.10% 11.65% 10.97% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,097.43 1,177.88 1,215.49 1,179.44 1,135.82 1,102.92 1,066.82 1.90%
EPS 37.86 57.38 71.57 67.73 49.74 50.80 46.17 -12.38%
DPS 10.00 15.00 15.00 15.00 15.00 9.74 9.74 1.77%
NAPS 4.83 4.84 4.87 4.63 4.48 4.36 4.21 9.58%
Adjusted Per Share Value based on latest NOSH - 262,380
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 912.58 979.42 1,010.76 983.25 948.21 920.70 890.66 1.63%
EPS 31.48 47.71 59.52 56.46 41.52 42.40 38.55 -12.62%
DPS 8.32 12.51 12.51 12.52 12.52 8.13 8.13 1.55%
NAPS 4.0164 4.0245 4.0497 3.8598 3.74 3.6397 3.5148 9.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.44 3.66 3.90 4.02 4.00 5.05 3.98 -
P/RPS 0.31 0.31 0.32 0.34 0.35 0.46 0.37 -11.11%
P/EPS 9.09 6.38 5.45 5.94 8.04 9.94 8.62 3.59%
EY 11.01 15.68 18.35 16.85 12.43 10.06 11.60 -3.41%
DY 2.91 4.10 3.85 3.73 3.75 1.93 2.45 12.14%
P/NAPS 0.71 0.76 0.80 0.87 0.89 1.16 0.95 -17.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 18/05/09 24/02/09 18/11/08 25/08/08 22/05/08 26/02/08 28/11/07 -
Price 4.18 3.50 3.48 4.10 4.10 4.28 4.18 -
P/RPS 0.38 0.30 0.29 0.35 0.36 0.39 0.39 -1.71%
P/EPS 11.04 6.10 4.86 6.05 8.24 8.43 9.05 14.15%
EY 9.06 16.39 20.57 16.52 12.13 11.87 11.05 -12.38%
DY 2.39 4.29 4.31 3.66 3.66 2.28 2.33 1.70%
P/NAPS 0.87 0.72 0.71 0.89 0.92 0.98 0.99 -8.24%

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