[HLIND] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Aug-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

30-Jun-2003 [#4]

Profit Trend

QoQ- 167.56%

YoY- 111.42%

Quarter Report

HLIB_KLSE Q4 FY03.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	2,574,243	2,397,802	2,438,572	2,044,420	1,950,268	2,510,654	2,635,233	-0.38%
YoY %	7.36%	-1.67%	19.28%	4.83%	-22.32%	-4.73%	-	-
Horiz. %	97.69%	90.99%	92.54%	77.58%	74.01%	95.27%	100.00%	-
PBT	172,787	105,414	199,249	51,201	-59,234	126,587	513,077	-16.58%
YoY %	63.91%	-47.09%	289.15%	186.44%	-146.79%	-75.33%	-	-
Horiz. %	33.68%	20.55%	38.83%	9.98%	-11.54%	24.67%	100.00%	-
Tax	-20,207	36,500	-90,822	-42,194	-19,620	-126,587	-316,742	-36.77%
YoY %	-155.36%	140.19%	-115.25%	-115.06%	84.50%	60.03%	-	-
Horiz. %	6.38%	-11.52%	28.67%	13.32%	6.19%	39.97%	100.00%	-
NP	152,580	141,914	108,427	9,007	-78,854	0	196,335	-4.11%
YoY %	7.52%	30.88%	1,103.81%	111.42%	0.00%	0.00%	-	-
Horiz. %	77.71%	72.28%	55.23%	4.59%	-40.16%	0.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,461	72,383	108,427	9,007	-78,854	-70,024	196,335	-22.21%
YoY %	-39.96%	-33.24%	1,103.81%	111.42%	-12.61%	-135.67%	-	-
Horiz. %	22.14%	36.87%	55.23%	4.59%	-40.16%	-35.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.69%	-34.63%	45.58%	82.41%	-	100.00%	61.73%	-
YoY %	133.76%	-175.98%	-44.69%	0.00%	-	62.00%	-	-
Horiz. %	18.94%	-56.10%	73.84%	133.50%	-	162.00%	100.00%	-
Total Cost	2,421,663	2,255,888	2,330,145	2,035,413	2,029,122	2,510,654	2,438,898	-0.11%
YoY %	7.35%	-3.19%	14.48%	0.31%	-19.18%	2.94%	-	-
Horiz. %	99.29%	92.50%	95.54%	83.46%	83.20%	102.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	853,923	810,809	283,160	1,737,064	93,656	207,642	622,251	5.41%
YoY %	5.32%	186.34%	-83.70%	1,754.73%	-54.90%	-66.63%	-	-
Horiz. %	137.23%	130.30%	45.51%	279.16%	15.05%	33.37%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	30,114	21,896	14,747	57,902	32,017	45,946	42,681	-5.64%
YoY %	37.53%	48.48%	-74.53%	80.85%	-30.32%	7.65%	-	-
Horiz. %	70.56%	51.30%	34.55%	135.66%	75.01%	107.65%	100.00%	-
Div Payout %	69.29%	30.25%	13.60%	642.86%	0.00%	0.00%	21.74%	-
YoY %	129.06%	122.43%	-97.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	318.72%	139.14%	62.56%	2,957.04%	0.00%	0.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	853,923	810,809	283,160	1,737,064	93,656	207,642	622,251	5.41%
YoY %	5.32%	186.34%	-83.70%	1,754.73%	-54.90%	-66.63%	-	-
Horiz. %	137.23%	130.30%	45.51%	279.16%	15.05%	33.37%	100.00%	-
NOSH	267,687	250,249	235,967	3,216,785	217,805	220,895	224,639	2.96%
YoY %	6.97%	6.05%	-92.66%	1,376.91%	-1.40%	-1.67%	-	-
Horiz. %	119.16%	111.40%	105.04%	1,431.98%	96.96%	98.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	5.93%	5.92%	4.45%	0.44%	-4.04%	0.00%	7.45%	-
YoY %	0.17%	33.03%	911.36%	110.89%	0.00%	0.00%	-	-
Horiz. %	79.60%	79.46%	59.73%	5.91%	-54.23%	0.00%	100.00%	-
ROE	5.09%	8.93%	38.29%	0.52%	-84.19%	-33.72%	31.55%	-
YoY %	-43.00%	-76.68%	7,263.46%	100.62%	-149.67%	-206.88%	-	-
Horiz. %	16.13%	28.30%	121.36%	1.65%	-266.85%	-106.88%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	961.66	958.16	1,033.44	63.55	895.42	1,136.58	1,173.09	-3.25%
YoY %	0.37%	-7.28%	1,526.18%	-92.90%	-21.22%	-3.11%	-	-
Horiz. %	81.98%	81.68%	88.10%	5.42%	76.33%	96.89%	100.00%	-
EPS	17.50	29.41	45.95	0.28	-36.21	-31.70	87.40	-23.50%
YoY %	-40.50%	-36.00%	16,310.71%	100.77%	-14.23%	-136.27%	-	-
Horiz. %	20.02%	33.65%	52.57%	0.32%	-41.43%	-36.27%	100.00%	-
DPS	11.25	8.75	6.25	1.80	14.70	20.80	19.00	-8.36%
YoY %	28.57%	40.00%	247.22%	-87.76%	-29.33%	9.47%	-	-
Horiz. %	59.21%	46.05%	32.89%	9.47%	77.37%	109.47%	100.00%	-
NAPS	3.19	3.24	1.20	0.54	0.43	0.94	2.77	2.37%
YoY %	-1.54%	170.00%	122.22%	25.58%	-54.26%	-66.06%	-	-
Horiz. %	115.16%	116.97%	43.32%	19.49%	15.52%	33.94%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 244,607
RPS	785.06	731.25	743.69	623.48	594.77	765.67	803.66	-0.38%
YoY %	7.36%	-1.67%	19.28%	4.83%	-22.32%	-4.73%	-	-
Horiz. %	97.69%	90.99%	92.54%	77.58%	74.01%	95.27%	100.00%	-
EPS	13.25	22.07	33.07	2.75	-24.05	-21.36	59.88	-22.21%
YoY %	-39.96%	-33.26%	1,102.55%	111.43%	-12.59%	-135.67%	-	-
Horiz. %	22.13%	36.86%	55.23%	4.59%	-40.16%	-35.67%	100.00%	-
DPS	9.18	6.68	4.50	17.66	9.76	14.01	13.02	-5.65%
YoY %	37.43%	48.44%	-74.52%	80.94%	-30.34%	7.60%	-	-
Horiz. %	70.51%	51.31%	34.56%	135.64%	74.96%	107.60%	100.00%	-
NAPS	2.6042	2.4727	0.8636	5.2975	0.2856	0.6332	1.8977	5.41%
YoY %	5.32%	186.32%	-83.70%	1,754.87%	-54.90%	-66.63%	-	-
Horiz. %	137.23%	130.30%	45.51%	279.15%	15.05%	33.37%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	4.16	3.38	4.60	3.98	5.30	4.78	11.30	-
P/RPS	0.43	0.35	0.45	6.26	0.59	0.42	0.96	-12.52%
YoY %	22.86%	-22.22%	-92.81%	961.02%	40.48%	-56.25%	-	-
Horiz. %	44.79%	36.46%	46.88%	652.08%	61.46%	43.75%	100.00%	-
P/EPS	25.62	11.69	10.01	1,421.43	-14.64	-15.08	12.93	12.06%
YoY %	119.16%	16.78%	-99.30%	9,809.22%	2.92%	-216.63%	-	-
Horiz. %	198.14%	90.41%	77.42%	10,993.27%	-113.23%	-116.63%	100.00%	-
EY	3.90	8.56	9.99	0.07	-6.83	-6.63	7.73	-10.77%
YoY %	-54.44%	-14.31%	14,171.43%	101.02%	-3.02%	-185.77%	-	-
Horiz. %	50.45%	110.74%	129.24%	0.91%	-88.36%	-85.77%	100.00%	-
DY	2.70	2.59	1.36	0.45	2.77	4.35	1.68	8.22%
YoY %	4.25%	90.44%	202.22%	-83.75%	-36.32%	158.93%	-	-
Horiz. %	160.71%	154.17%	80.95%	26.79%	164.88%	258.93%	100.00%	-
P/NAPS	1.30	1.04	3.83	7.37	12.33	5.09	4.08	-17.34%
YoY %	25.00%	-72.85%	-48.03%	-40.23%	142.24%	24.75%	-	-
Horiz. %	31.86%	25.49%	93.87%	180.64%	302.21%	124.75%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	21/08/06	23/08/05	26/08/04	28/08/03	23/08/02	27/08/01	21/08/00	-
Price	3.88	3.30	4.02	5.15	5.60	6.10	12.40	-
P/RPS	0.40	0.34	0.39	8.10	0.63	0.54	1.06	-14.98%
YoY %	17.65%	-12.82%	-95.19%	1,185.71%	16.67%	-49.06%	-	-
Horiz. %	37.74%	32.08%	36.79%	764.15%	59.43%	50.94%	100.00%	-
P/EPS	23.90	11.41	8.75	1,839.29	-15.47	-19.24	14.19	9.07%
YoY %	109.47%	30.40%	-99.52%	11,989.40%	19.59%	-235.59%	-	-
Horiz. %	168.43%	80.41%	61.66%	12,961.87%	-109.02%	-135.59%	100.00%	-
EY	4.18	8.76	11.43	0.05	-6.46	-5.20	7.05	-8.33%
YoY %	-52.28%	-23.36%	22,760.00%	100.77%	-24.23%	-173.76%	-	-
Horiz. %	59.29%	124.26%	162.13%	0.71%	-91.63%	-73.76%	100.00%	-
DY	2.90	2.65	1.55	0.35	2.63	3.41	1.53	11.24%
YoY %	9.43%	70.97%	342.86%	-86.69%	-22.87%	122.88%	-	-
Horiz. %	189.54%	173.20%	101.31%	22.88%	171.90%	222.88%	100.00%	-
P/NAPS	1.22	1.02	3.35	9.54	13.02	6.49	4.48	-19.48%
YoY %	19.61%	-69.55%	-64.88%	-26.73%	100.62%	44.87%	-	-
Horiz. %	27.23%	22.77%	74.78%	212.95%	290.62%	144.87%	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

Latest Videos