[HLIND] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 64.03%
YoY- 79.19%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,044,420 2,054,649 2,008,427 1,986,430 1,950,268 1,937,153 2,056,148 -0.38%
PBT 51,201 49,485 31,362 4,994 -59,234 -214,973 -158,817 -
Tax -42,194 -51,812 -41,088 -32,229 -16,487 131,580 97,268 -
NP 9,007 -2,327 -9,726 -27,235 -75,721 -83,393 -61,549 -
-
NP to SH 9,007 -2,327 -9,726 -27,235 -75,721 -212,720 -190,876 -
-
Tax Rate 82.41% 104.70% 131.01% 645.35% - - - -
Total Cost 2,035,413 2,056,976 2,018,153 2,013,665 2,025,989 2,020,546 2,117,697 -2.61%
-
Net Worth 132,088 87,161 102,424 107,064 93,572 108,857 141,101 -4.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,448 5,448 21,994 31,959 31,959 31,959 38,776 -73.07%
Div Payout % 60.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 132,088 87,161 102,424 107,064 93,572 108,857 141,101 -4.31%
NOSH 244,607 217,903 217,923 218,499 217,611 217,715 217,080 8.30%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.44% -0.11% -0.48% -1.37% -3.88% -4.30% -2.99% -
ROE 6.82% -2.67% -9.50% -25.44% -80.92% -195.41% -135.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 835.80 942.92 921.62 909.12 896.22 889.76 947.18 -8.02%
EPS 3.68 -1.07 -4.46 -12.46 -34.80 -97.71 -87.93 -
DPS 2.23 2.50 10.10 14.70 14.70 14.70 17.86 -75.11%
NAPS 0.54 0.40 0.47 0.49 0.43 0.50 0.65 -11.65%
Adjusted Per Share Value based on latest NOSH - 218,499
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 623.48 626.60 612.51 605.80 594.77 590.77 627.06 -0.38%
EPS 2.75 -0.71 -2.97 -8.31 -23.09 -64.87 -58.21 -
DPS 1.66 1.66 6.71 9.75 9.75 9.75 11.83 -73.09%
NAPS 0.4028 0.2658 0.3124 0.3265 0.2854 0.332 0.4303 -4.31%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.98 3.06 3.82 4.92 5.30 6.90 5.55 -
P/RPS 0.48 0.32 0.41 0.54 0.59 0.78 0.59 -12.88%
P/EPS 108.09 -286.54 -85.59 -39.47 -15.23 -7.06 -6.31 -
EY 0.93 -0.35 -1.17 -2.53 -6.57 -14.16 -15.84 -
DY 0.56 0.82 2.64 2.99 2.77 2.13 3.22 -68.94%
P/NAPS 7.37 7.65 8.13 10.04 12.33 13.80 8.54 -9.38%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 21/05/03 25/02/03 14/11/02 23/08/02 13/05/02 19/02/02 -
Price 5.15 3.22 3.02 4.92 5.60 6.60 6.00 -
P/RPS 0.62 0.34 0.33 0.54 0.62 0.74 0.63 -1.06%
P/EPS 139.86 -301.53 -67.67 -39.47 -16.09 -6.75 -6.82 -
EY 0.71 -0.33 -1.48 -2.53 -6.21 -14.80 -14.65 -
DY 0.43 0.78 3.34 2.99 2.63 2.23 2.98 -72.58%
P/NAPS 9.54 8.05 6.43 10.04 13.02 13.20 9.23 2.23%

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