[HLIND] YoY Annualized Quarter 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- 117.64%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Revenue 2,388,772 2,633,332 2,242,504 2,067,064 1,916,296 2,826,560 2,478,940 0.03%
PBT -139,424 155,504 117,732 89,740 -118,820 413,604 355,584 -
Tax -9,608 -87,740 -73,484 -75,828 118,820 -350,232 -286,472 3.67%
NP -149,032 67,764 44,248 13,912 0 63,372 69,112 -
-
NP to SH -230,516 67,764 44,248 13,912 -131,680 63,372 69,112 -
-
Tax Rate - 56.42% 62.42% 84.50% - 84.68% 80.56% -
Total Cost 2,537,804 2,565,568 2,198,256 2,053,152 1,916,296 2,763,188 2,409,828 -0.05%
-
Net Worth 206,570 308,018 212,111 107,064 150,429 590,101 471,218 0.87%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Div 31,617 37,260 26,849 - - - - -100.00%
Div Payout % 0.00% 54.99% 60.68% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Net Worth 206,570 308,018 212,111 107,064 150,429 590,101 471,218 0.87%
NOSH 210,786 248,401 268,495 218,499 218,013 223,455 224,389 0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
NP Margin -6.24% 2.57% 1.97% 0.67% 0.00% 2.24% 2.79% -
ROE -111.59% 22.00% 20.86% 12.99% -87.54% 10.74% 14.67% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
RPS 1,133.27 1,060.11 835.21 946.02 878.98 1,264.93 1,104.75 -0.02%
EPS -91.80 27.28 16.48 2.40 -60.40 28.36 30.80 -
DPS 15.00 15.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.98 1.24 0.79 0.49 0.69 2.6408 2.10 0.81%
Adjusted Per Share Value based on latest NOSH - 218,499
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
RPS 728.50 803.08 683.89 630.39 584.41 862.01 756.00 0.03%
EPS -70.30 20.67 13.49 4.24 -40.16 19.33 21.08 -
DPS 9.64 11.36 8.19 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.63 0.9394 0.6469 0.3265 0.4588 1.7996 1.4371 0.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.08 4.56 5.15 4.92 4.36 9.00 0.00 -
P/RPS 0.27 0.43 0.62 0.52 0.50 0.71 0.00 -100.00%
P/EPS -2.82 16.72 31.25 77.27 -7.22 31.73 0.00 -100.00%
EY -35.51 5.98 3.20 1.29 -13.85 3.15 0.00 -100.00%
DY 4.87 3.29 1.94 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.14 3.68 6.52 10.04 6.32 3.41 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Date 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 23/10/00 26/10/99 -
Price 3.00 4.70 5.90 4.92 4.84 9.60 0.00 -
P/RPS 0.26 0.44 0.71 0.52 0.55 0.76 0.00 -100.00%
P/EPS -2.74 17.23 35.80 77.27 -8.01 33.85 0.00 -100.00%
EY -36.45 5.80 2.79 1.29 -12.48 2.95 0.00 -100.00%
DY 5.00 3.19 1.69 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.06 3.79 7.47 10.04 7.01 3.64 0.00 -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
Post a Comment