[HLIND] QoQ TTM 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- 2.61%
YoY- 476.26%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,897,761 2,803,202 2,807,905 2,825,926 2,814,282 2,720,948 2,574,243 8.18%
PBT 296,769 265,861 285,171 330,366 331,866 305,710 172,787 43.27%
Tax -48,143 -43,743 -42,902 -33,941 -30,859 -30,221 -20,207 78.10%
NP 248,626 222,118 242,269 296,425 301,007 275,489 152,580 38.35%
-
NP to SH 133,460 121,326 129,278 171,927 167,553 146,696 43,461 110.83%
-
Tax Rate 16.22% 16.45% 15.04% 10.27% 9.30% 9.89% 11.69% -
Total Cost 2,649,135 2,581,084 2,565,636 2,529,501 2,513,275 2,445,459 2,421,663 6.15%
-
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 25,592 25,592 24,969 24,969 29,885 29,885 25,274 0.83%
Div Payout % 19.18% 21.09% 19.31% 14.52% 17.84% 20.37% 58.15% -
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 8.58% 7.92% 8.63% 10.49% 10.70% 10.12% 5.93% -
ROE 11.65% 10.97% 13.25% 19.55% 20.14% 17.65% 6.38% -
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 1,102.92 1,066.82 1,168.36 1,134.52 1,126.65 1,087.04 1,133.39 -1.79%
EPS 50.80 46.17 53.79 69.02 67.08 58.61 19.14 91.35%
DPS 9.74 9.74 10.39 10.02 11.96 11.94 11.13 -8.48%
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 920.70 890.66 892.15 897.88 894.18 864.52 817.91 8.18%
EPS 42.40 38.55 41.08 54.63 53.24 46.61 13.81 110.81%
DPS 8.13 8.13 7.93 7.93 9.50 9.50 8.03 0.82%
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 0.46 0.37 0.43 0.47 0.50 0.39 0.37 15.57%
P/EPS 9.94 8.62 9.30 7.75 8.42 7.23 21.74 -40.56%
EY 10.06 11.60 10.76 12.90 11.87 13.82 4.60 68.24%
DY 1.93 2.45 2.08 1.87 2.12 2.82 2.67 -19.40%
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 0.39 0.39 0.34 0.47 0.49 0.55 0.34 9.55%
P/EPS 8.43 9.05 7.32 7.75 8.27 10.15 20.28 -44.21%
EY 11.87 11.05 13.65 12.90 12.09 9.85 4.93 79.35%
DY 2.28 2.33 2.64 1.87 2.16 2.01 2.87 -14.18%
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