[HLIND] QoQ TTM Result on 31-Dec-2000 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

07-Feb-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

31-Dec-2000 [#2]

Profit Trend

QoQ- 7.93%

YoY- 266.52%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	2,284,618	2,510,654	2,696,448	2,767,529	2,722,138	2,635,233	2,517,298	-6.25%
YoY %	-9.00%	-6.89%	-2.57%	1.67%	3.30%	4.68%	-	-
Horiz. %	90.76%	99.74%	107.12%	109.94%	108.14%	104.68%	100.00%	-
PBT	-18,607	126,587	389,607	549,787	527,580	513,075	480,334	-
YoY %	-114.70%	-67.51%	-29.13%	4.21%	2.83%	6.82%	-	-
Horiz. %	-3.87%	26.35%	81.11%	114.46%	109.84%	106.82%	100.00%	-
Tax	17,059	-67,284	-290,988	-339,431	-332,681	-316,741	-306,038	-
YoY %	125.35%	76.88%	14.27%	-2.03%	-5.03%	-3.50%	-	-
Horiz. %	-5.57%	21.99%	95.08%	110.91%	108.71%	103.50%	100.00%	-
NP	-1,548	59,303	98,619	210,356	194,899	196,334	174,296	-
YoY %	-102.61%	-39.87%	-53.12%	7.93%	-0.73%	12.64%	-	-
Horiz. %	-0.89%	34.02%	56.58%	120.69%	111.82%	112.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-130,875	-70,024	98,619	210,356	194,899	196,334	174,296	-
YoY %	-86.90%	-171.00%	-53.12%	7.93%	-0.73%	12.64%	-	-
Horiz. %	-75.09%	-40.18%	56.58%	120.69%	111.82%	112.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	53.15%	74.69%	61.74%	63.06%	61.73%	63.71%	-
YoY %	-	-28.84%	20.98%	-2.09%	2.15%	-3.11%	-	-
Horiz. %	-	83.42%	117.23%	96.91%	98.98%	96.89%	100.00%	-
Total Cost	2,286,166	2,451,351	2,597,829	2,557,173	2,527,239	2,438,899	2,343,002	-1.62%
YoY %	-6.74%	-5.64%	1.59%	1.18%	3.62%	4.09%	-	-
Horiz. %	97.57%	104.62%	110.88%	109.14%	107.86%	104.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,429	207,807	566,123	550,186	590,101	622,316	600,257	-60.21%
YoY %	-27.61%	-63.29%	2.90%	-6.76%	-5.18%	3.67%	-	-
Horiz. %	25.06%	34.62%	94.31%	91.66%	98.31%	103.67%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	46,251	28,081	77,704	54,340	31,452	31,452	-	-
YoY %	64.71%	-63.86%	43.00%	72.77%	0.00%	0.00%	-	-
Horiz. %	147.05%	89.28%	247.06%	172.77%	100.00%	100.00%	-	-
Div Payout %	0.00%	0.00%	78.79%	25.83%	16.14%	16.02%	-	-
YoY %	0.00%	0.00%	205.03%	60.04%	0.75%	0.00%	-	-
Horiz. %	0.00%	0.00%	491.82%	161.24%	100.75%	100.00%	-	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	150,429	207,807	566,123	550,186	590,101	622,316	600,257	-60.21%
YoY %	-27.61%	-63.29%	2.90%	-6.76%	-5.18%	3.67%	-	-
Horiz. %	25.06%	34.62%	94.31%	91.66%	98.31%	103.67%	100.00%	-
NOSH	218,013	221,071	224,652	220,074	223,455	224,662	224,815	-2.02%
YoY %	-1.38%	-1.59%	2.08%	-1.51%	-0.54%	-0.07%	-	-
Horiz. %	96.97%	98.33%	99.93%	97.89%	99.40%	99.93%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	-0.07%	2.36%	3.66%	7.60%	7.16%	7.45%	6.92%	-
YoY %	-102.97%	-35.52%	-51.84%	6.15%	-3.89%	7.66%	-	-
Horiz. %	-1.01%	34.10%	52.89%	109.83%	103.47%	107.66%	100.00%	-
ROE	-87.00%	-33.70%	17.42%	38.23%	33.03%	31.55%	29.04%	-
YoY %	-158.16%	-293.46%	-54.43%	15.74%	4.69%	8.64%	-	-
Horiz. %	-299.59%	-116.05%	59.99%	131.65%	113.74%	108.64%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	1,047.93	1,135.67	1,200.28	1,257.54	1,218.20	1,172.97	1,119.72	-4.31%
YoY %	-7.73%	-5.38%	-4.55%	3.23%	3.86%	4.76%	-	-
Horiz. %	93.59%	101.42%	107.19%	112.31%	108.80%	104.76%	100.00%	-
EPS	-60.03	-31.67	43.90	95.58	87.22	87.39	77.53	-
YoY %	-89.55%	-172.14%	-54.07%	9.58%	-0.19%	12.72%	-	-
Horiz. %	-77.43%	-40.85%	56.62%	123.28%	112.50%	112.72%	100.00%	-
DPS	21.22	12.50	34.59	24.69	14.00	14.00	0.00	-
YoY %	69.76%	-63.86%	40.10%	76.36%	0.00%	0.00%	-	-
Horiz. %	151.57%	89.29%	247.07%	176.36%	100.00%	100.00%	-	-
NAPS	0.69	0.94	2.52	2.50	2.6408	2.77	2.67	-59.39%
YoY %	-26.60%	-62.70%	0.80%	-5.33%	-4.66%	3.75%	-	-
Horiz. %	25.84%	35.21%	94.38%	93.63%	98.91%	103.75%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 220,074
RPS	696.74	765.67	822.33	844.01	830.17	803.66	767.70	-6.25%
YoY %	-9.00%	-6.89%	-2.57%	1.67%	3.30%	4.68%	-	-
Horiz. %	90.76%	99.74%	107.12%	109.94%	108.14%	104.68%	100.00%	-
EPS	-39.91	-21.36	30.08	64.15	59.44	59.88	53.15	-
YoY %	-86.84%	-171.01%	-53.11%	7.92%	-0.73%	12.66%	-	-
Horiz. %	-75.09%	-40.19%	56.59%	120.70%	111.83%	112.66%	100.00%	-
DPS	14.11	8.56	23.70	16.57	9.59	9.59	0.00	-
YoY %	64.84%	-63.88%	43.03%	72.78%	0.00%	0.00%	-	-
Horiz. %	147.13%	89.26%	247.13%	172.78%	100.00%	100.00%	-	-
NAPS	0.4588	0.6337	1.7265	1.6779	1.7996	1.8979	1.8306	-60.21%
YoY %	-27.60%	-63.30%	2.90%	-6.76%	-5.18%	3.68%	-	-
Horiz. %	25.06%	34.62%	94.31%	91.66%	98.31%	103.68%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	4.36	4.78	4.40	6.60	9.00	11.30	16.90	-
P/RPS	0.42	0.42	0.37	0.52	0.74	0.96	1.51	-57.35%
YoY %	0.00%	13.51%	-28.85%	-29.73%	-22.92%	-36.42%	-	-
Horiz. %	27.81%	27.81%	24.50%	34.44%	49.01%	63.58%	100.00%	-
P/EPS	-7.26	-15.09	10.02	6.90	10.32	12.93	21.80	-
YoY %	51.89%	-250.60%	45.22%	-33.14%	-20.19%	-40.69%	-	-
Horiz. %	-33.30%	-69.22%	45.96%	31.65%	47.34%	59.31%	100.00%	-
EY	-13.77	-6.63	9.98	14.48	9.69	7.73	4.59	-
YoY %	-107.69%	-166.43%	-31.08%	49.43%	25.36%	68.41%	-	-
Horiz. %	-300.00%	-144.44%	217.43%	315.47%	211.11%	168.41%	100.00%	-
DY	4.87	2.62	7.86	3.74	1.56	1.24	0.00	-
YoY %	85.88%	-66.67%	110.16%	139.74%	25.81%	0.00%	-	-
Horiz. %	392.74%	211.29%	633.87%	301.61%	125.81%	100.00%	-	-
P/NAPS	6.32	5.09	1.75	2.64	3.41	4.08	6.33	-0.10%
YoY %	24.17%	190.86%	-33.71%	-22.58%	-16.42%	-35.55%	-	-
Horiz. %	99.84%	80.41%	27.65%	41.71%	53.87%	64.45%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	12/11/01	27/08/01	08/05/01	07/02/01	23/10/00	21/08/00	-	-
Price	4.84	6.10	4.54	5.80	9.60	12.40	0.00	-
P/RPS	0.46	0.54	0.38	0.46	0.79	1.06	0.00	-
YoY %	-14.81%	42.11%	-17.39%	-41.77%	-25.47%	0.00%	-	-
Horiz. %	43.40%	50.94%	35.85%	43.40%	74.53%	100.00%	-	-
P/EPS	-8.06	-19.26	10.34	6.07	11.01	14.19	0.00	-
YoY %	58.15%	-286.27%	70.35%	-44.87%	-22.41%	0.00%	-	-
Horiz. %	-56.80%	-135.73%	72.87%	42.78%	77.59%	100.00%	-	-
EY	-12.40	-5.19	9.67	16.48	9.09	7.05	0.00	-
YoY %	-138.92%	-153.67%	-41.32%	81.30%	28.94%	0.00%	-	-
Horiz. %	-175.89%	-73.62%	137.16%	233.76%	128.94%	100.00%	-	-
DY	4.38	2.05	7.62	4.26	1.46	1.13	0.00	-
YoY %	113.66%	-73.10%	78.87%	191.78%	29.20%	0.00%	-	-
Horiz. %	387.61%	181.42%	674.34%	376.99%	129.20%	100.00%	-	-
P/NAPS	7.01	6.49	1.80	2.32	3.64	4.48	0.00	-
YoY %	8.01%	260.56%	-22.41%	-36.26%	-18.75%	0.00%	-	-
Horiz. %	156.47%	144.87%	40.18%	51.79%	81.25%	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