[HLIND] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -4.42%
YoY- 2983.4%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,809,130 2,744,209 3,040,773 2,805,516 2,469,938 2,391,132 2,372,261 2.85%
PBT 331,677 79,061 335,781 328,266 118,162 104,548 186,904 10.02%
Tax -49,385 -36,788 -52,866 -46,522 -28,210 -53,561 -100,070 -11.09%
NP 282,292 42,273 282,914 281,744 89,952 50,986 86,833 21.70%
-
NP to SH 191,142 62,602 167,422 165,545 -5,741 50,986 86,833 14.04%
-
Tax Rate 14.89% 46.53% 15.74% 14.17% 23.87% 51.23% 53.54% -
Total Cost 2,526,838 2,701,936 2,757,858 2,523,772 2,379,986 2,340,145 2,285,428 1.68%
-
Net Worth 1,365,304 1,263,387 1,176,862 869,950 269,686 317,365 245,754 33.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 59,285 34,876 52,538 32,859 13,484 30,349 20,077 19.76%
Div Payout % 31.02% 55.71% 31.38% 19.85% 0.00% 59.52% 23.12% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,365,304 1,263,387 1,176,862 869,950 269,686 317,365 245,754 33.06%
NOSH 261,552 261,571 262,692 246,445 89,895 260,136 240,935 1.37%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.05% 1.54% 9.30% 10.04% 3.64% 2.13% 3.66% -
ROE 14.00% 4.96% 14.23% 19.03% -2.13% 16.07% 35.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,074.02 1,049.13 1,157.54 1,138.39 2,747.56 919.19 984.60 1.45%
EPS 73.08 23.93 63.73 67.17 -2.29 19.60 36.04 12.49%
DPS 22.67 13.33 20.00 13.33 15.00 11.67 8.33 18.15%
NAPS 5.22 4.83 4.48 3.53 3.00 1.22 1.02 31.25%
Adjusted Per Share Value based on latest NOSH - 249,084
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 892.54 871.92 966.14 891.39 784.77 759.73 753.74 2.85%
EPS 60.73 19.89 53.20 52.60 -1.82 16.20 27.59 14.04%
DPS 18.84 11.08 16.69 10.44 4.28 9.64 6.38 19.76%
NAPS 4.338 4.0142 3.7392 2.7641 0.8569 1.0084 0.7808 33.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.66 3.44 4.00 5.35 3.20 3.92 6.00 -
P/RPS 0.43 0.33 0.35 0.47 0.12 0.43 0.61 -5.65%
P/EPS 6.38 14.37 6.28 7.96 -50.10 20.00 16.65 -14.76%
EY 15.68 6.96 15.93 12.56 -2.00 5.00 6.01 17.32%
DY 4.86 3.88 5.00 2.49 4.69 2.98 1.39 23.18%
P/NAPS 0.89 0.71 0.89 1.52 1.07 3.21 5.88 -26.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 -
Price 4.31 4.18 4.10 5.35 4.02 3.72 4.58 -
P/RPS 0.40 0.40 0.35 0.47 0.15 0.40 0.47 -2.65%
P/EPS 5.90 17.47 6.43 7.96 -62.94 18.98 12.71 -12.00%
EY 16.96 5.73 15.54 12.56 -1.59 5.27 7.87 13.64%
DY 5.26 3.19 4.88 2.49 3.73 3.14 1.82 19.33%
P/NAPS 0.83 0.87 0.92 1.52 1.34 3.05 4.49 -24.51%

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