[HLIND] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 391.26%
YoY- 218.06%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,975,592 2,388,772 2,633,332 2,242,504 2,067,064 1,916,296 2,826,560 0.85%
PBT 392,268 -139,424 155,504 117,732 89,740 -118,820 413,604 -0.87%
Tax -49,664 -9,608 -87,740 -73,484 -75,828 118,820 -350,232 -27.77%
NP 342,604 -149,032 67,764 44,248 13,912 0 63,372 32.46%
-
NP to SH 182,424 -230,516 67,764 44,248 13,912 -131,680 63,372 19.26%
-
Tax Rate 12.66% - 56.42% 62.42% 84.50% - 84.68% -
Total Cost 2,632,988 2,537,804 2,565,568 2,198,256 2,053,152 1,916,296 2,763,188 -0.80%
-
Net Worth 831,020 206,570 308,018 212,111 107,064 150,429 590,101 5.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 50,061 31,617 37,260 26,849 - - - -
Div Payout % 27.44% 0.00% 54.99% 60.68% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 831,020 206,570 308,018 212,111 107,064 150,429 590,101 5.86%
NOSH 250,307 210,786 248,401 268,495 218,499 218,013 223,455 1.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.51% -6.24% 2.57% 1.97% 0.67% 0.00% 2.24% -
ROE 21.95% -111.59% 22.00% 20.86% 12.99% -87.54% 10.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,188.78 1,133.27 1,060.11 835.21 946.02 878.98 1,264.93 -1.02%
EPS 72.88 -91.80 27.28 16.48 2.40 -60.40 28.36 17.02%
DPS 20.00 15.00 15.00 10.00 0.00 0.00 0.00 -
NAPS 3.32 0.98 1.24 0.79 0.49 0.69 2.6408 3.88%
Adjusted Per Share Value based on latest NOSH - 268,495
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 945.43 758.98 836.69 712.51 656.77 608.86 898.08 0.85%
EPS 57.96 -73.24 21.53 14.06 4.42 -41.84 20.14 19.25%
DPS 15.91 10.05 11.84 8.53 0.00 0.00 0.00 -
NAPS 2.6404 0.6563 0.9787 0.6739 0.3402 0.478 1.8749 5.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.24 3.08 4.56 5.15 4.92 4.36 9.00 -
P/RPS 0.36 0.27 0.43 0.62 0.52 0.50 0.71 -10.69%
P/EPS 5.82 -2.82 16.72 31.25 77.27 -7.22 31.73 -24.61%
EY 17.19 -35.51 5.98 3.20 1.29 -13.85 3.15 32.66%
DY 4.72 4.87 3.29 1.94 0.00 0.00 0.00 -
P/NAPS 1.28 3.14 3.68 6.52 10.04 6.32 3.41 -15.06%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 23/10/00 -
Price 5.95 3.00 4.70 5.90 4.92 4.84 9.60 -
P/RPS 0.50 0.26 0.44 0.71 0.52 0.55 0.76 -6.73%
P/EPS 8.16 -2.74 17.23 35.80 77.27 -8.01 33.85 -21.10%
EY 12.25 -36.45 5.80 2.79 1.29 -12.48 2.95 26.76%
DY 3.36 5.00 3.19 1.69 0.00 0.00 0.00 -
P/NAPS 1.79 3.06 3.79 7.47 10.04 7.01 3.64 -11.15%

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