[HLIND] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -14.48%
YoY- -41.28%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,040,773 2,805,516 2,469,938 2,391,132 2,372,261 1,986,210 1,847,036 8.65%
PBT 335,781 328,266 118,162 104,548 186,904 46,838 -98,120 -
Tax -52,866 -46,522 -28,210 -53,561 -100,070 -60,170 98,120 -
NP 282,914 281,744 89,952 50,986 86,833 -13,332 0 -
-
NP to SH 167,422 165,545 -5,741 50,986 86,833 -13,332 -111,190 -
-
Tax Rate 15.74% 14.17% 23.87% 51.23% 53.54% 128.46% - -
Total Cost 2,757,858 2,523,772 2,379,986 2,340,145 2,285,428 1,999,542 1,847,036 6.90%
-
Net Worth 1,176,862 869,950 269,686 317,365 245,754 87,145 108,896 48.63%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 52,538 32,859 13,484 30,349 20,077 7,262 42,687 3.51%
Div Payout % 31.38% 19.85% 0.00% 59.52% 23.12% 0.00% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,176,862 869,950 269,686 317,365 245,754 87,145 108,896 48.63%
NOSH 262,692 246,445 89,895 260,136 240,935 217,863 217,793 3.17%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.30% 10.04% 3.64% 2.13% 3.66% -0.67% 0.00% -
ROE 14.23% 19.03% -2.13% 16.07% 35.33% -15.30% -102.11% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,157.54 1,138.39 2,747.56 919.19 984.60 911.68 848.07 5.31%
EPS 63.73 67.17 -2.29 19.60 36.04 -9.99 -51.05 -
DPS 20.00 13.33 15.00 11.67 8.33 3.33 19.60 0.33%
NAPS 4.48 3.53 3.00 1.22 1.02 0.40 0.50 44.06%
Adjusted Per Share Value based on latest NOSH - 287,713
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 927.34 855.59 753.25 729.22 723.46 605.73 563.29 8.65%
EPS 51.06 50.49 -1.75 15.55 26.48 -4.07 -33.91 -
DPS 16.02 10.02 4.11 9.26 6.12 2.21 13.02 3.51%
NAPS 3.5891 2.6531 0.8225 0.9679 0.7495 0.2658 0.3321 48.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.00 5.35 3.20 3.92 6.00 3.06 6.90 -
P/RPS 0.35 0.47 0.12 0.43 0.61 0.34 0.81 -13.04%
P/EPS 6.28 7.96 -50.10 20.00 16.65 -50.00 -13.52 -
EY 15.93 12.56 -2.00 5.00 6.01 -2.00 -7.40 -
DY 5.00 2.49 4.69 2.98 1.39 1.09 2.84 9.87%
P/NAPS 0.89 1.52 1.07 3.21 5.88 7.65 13.80 -36.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 21/05/03 13/05/02 -
Price 4.10 5.35 4.02 3.72 4.58 3.22 6.60 -
P/RPS 0.35 0.47 0.15 0.40 0.47 0.35 0.78 -12.49%
P/EPS 6.43 7.96 -62.94 18.98 12.71 -52.62 -12.93 -
EY 15.54 12.56 -1.59 5.27 7.87 -1.90 -7.74 -
DY 4.88 2.49 3.73 3.14 1.82 1.04 2.97 8.62%
P/NAPS 0.92 1.52 1.34 3.05 4.49 8.05 13.20 -35.82%

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