[HLIND] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -824.55%
YoY- 88.01%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,469,938 2,391,132 2,372,261 1,986,210 1,847,036 2,611,704 2,530,084 -0.40%
PBT 118,162 104,548 186,904 46,838 -98,120 357,293 521,920 -21.92%
Tax -28,210 -53,561 -100,070 -60,170 98,120 -278,222 -312,561 -33.01%
NP 89,952 50,986 86,833 -13,332 0 79,070 209,358 -13.12%
-
NP to SH -5,741 50,986 86,833 -13,332 -111,190 79,070 209,358 -
-
Tax Rate 23.87% 51.23% 53.54% 128.46% - 77.87% 59.89% -
Total Cost 2,379,986 2,340,145 2,285,428 1,999,542 1,847,036 2,532,633 2,320,725 0.42%
-
Net Worth 269,686 317,365 245,754 87,145 108,896 557,625 599,772 -12.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 13,484 30,349 20,077 7,262 42,687 73,759 - -
Div Payout % 0.00% 59.52% 23.12% 0.00% 0.00% 93.28% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 269,686 317,365 245,754 87,145 108,896 557,625 599,772 -12.46%
NOSH 89,895 260,136 240,935 217,863 217,793 221,279 224,633 -14.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.64% 2.13% 3.66% -0.67% 0.00% 3.03% 8.27% -
ROE -2.13% 16.07% 35.33% -15.30% -102.11% 14.18% 34.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,747.56 919.19 984.60 911.68 848.07 1,180.27 1,126.32 16.01%
EPS -2.29 19.60 36.04 -9.99 -51.05 35.73 93.20 -
DPS 15.00 11.67 8.33 3.33 19.60 33.33 0.00 -
NAPS 3.00 1.22 1.02 0.40 0.50 2.52 2.67 1.96%
Adjusted Per Share Value based on latest NOSH - 217,903
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 753.25 729.22 723.46 605.73 563.29 796.49 771.60 -0.40%
EPS -1.75 15.55 26.48 -4.07 -33.91 24.11 63.85 -
DPS 4.11 9.26 6.12 2.21 13.02 22.49 0.00 -
NAPS 0.8225 0.9679 0.7495 0.2658 0.3321 1.7006 1.8291 -12.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.20 3.92 6.00 3.06 6.90 4.40 16.90 -
P/RPS 0.12 0.43 0.61 0.34 0.81 0.37 1.50 -34.34%
P/EPS -50.10 20.00 16.65 -50.00 -13.52 12.31 18.13 -
EY -2.00 5.00 6.01 -2.00 -7.40 8.12 5.51 -
DY 4.69 2.98 1.39 1.09 2.84 7.58 0.00 -
P/NAPS 1.07 3.21 5.88 7.65 13.80 1.75 6.33 -25.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 16/05/05 17/05/04 21/05/03 13/05/02 08/05/01 02/05/00 -
Price 4.02 3.72 4.58 3.22 6.60 4.54 13.30 -
P/RPS 0.15 0.40 0.47 0.35 0.78 0.38 1.18 -29.07%
P/EPS -62.94 18.98 12.71 -52.62 -12.93 12.71 14.27 -
EY -1.59 5.27 7.87 -1.90 -7.74 7.87 7.01 -
DY 3.73 3.14 1.82 1.04 2.97 7.34 0.00 -
P/NAPS 1.34 3.05 4.49 8.05 13.20 1.80 4.98 -19.64%

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