[HLIND] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 4.12%
YoY- 197.46%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,485,576 2,679,110 3,094,613 2,807,905 2,574,243 2,397,802 2,438,572 -7.92%
PBT 201,940 88,710 332,695 285,171 172,787 105,414 199,249 0.22%
Tax 91,616 -27,202 -37,753 -42,902 -20,207 36,500 -90,822 -
NP 293,556 61,508 294,942 242,269 152,580 141,914 108,427 18.04%
-
NP to SH 194,278 75,062 177,702 129,278 43,461 72,383 108,427 10.20%
-
Tax Rate -45.37% 30.66% 11.35% 15.04% 11.69% -34.63% 45.58% -
Total Cost 1,192,020 2,617,602 2,799,671 2,565,636 2,421,663 2,255,888 2,330,145 -10.56%
-
Net Worth 1,389,007 1,268,911 1,216,021 985,853 853,923 810,809 283,160 30.33%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 44,469 26,163 39,395 24,282 30,114 21,896 14,747 20.18%
Div Payout % 22.89% 34.86% 22.17% 18.78% 69.29% 30.25% 13.60% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,389,007 1,268,911 1,216,021 985,853 853,923 810,809 283,160 30.33%
NOSH 261,583 261,631 262,639 242,821 267,687 250,249 235,967 1.73%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 19.76% 2.30% 9.53% 8.63% 5.93% 5.92% 4.45% -
ROE 13.99% 5.92% 14.61% 13.11% 5.09% 8.93% 38.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 567.92 1,024.00 1,178.27 1,156.37 961.66 958.16 1,033.44 -9.49%
EPS 74.27 28.69 67.66 53.24 17.50 29.41 45.95 8.32%
DPS 17.00 10.00 15.00 10.00 11.25 8.75 6.25 18.13%
NAPS 5.31 4.85 4.63 4.06 3.19 3.24 1.20 28.11%
Adjusted Per Share Value based on latest NOSH - 240,328
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 472.01 851.23 983.25 892.15 817.91 761.85 774.81 -7.92%
EPS 61.73 23.85 56.46 41.08 13.81 23.00 34.45 10.20%
DPS 14.13 8.31 12.52 7.72 9.57 6.96 4.69 20.16%
NAPS 4.4133 4.0317 3.8637 3.1323 2.7132 2.5762 0.8997 30.33%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.54 3.40 4.02 5.00 4.16 3.38 4.60 -
P/RPS 0.80 0.33 0.34 0.43 0.43 0.35 0.45 10.05%
P/EPS 6.11 11.85 5.94 9.39 25.62 11.69 10.01 -7.89%
EY 16.36 8.44 16.83 10.65 3.90 8.56 9.99 8.56%
DY 3.74 2.94 3.73 2.00 2.70 2.59 1.36 18.35%
P/NAPS 0.85 0.70 0.87 1.23 1.30 1.04 3.83 -22.18%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 25/08/08 28/08/07 21/08/06 23/08/05 26/08/04 -
Price 5.07 3.68 4.10 3.94 3.88 3.30 4.02 -
P/RPS 0.89 0.36 0.35 0.34 0.40 0.34 0.39 14.73%
P/EPS 6.83 12.83 6.06 7.40 23.90 11.41 8.75 -4.04%
EY 14.65 7.80 16.50 13.51 4.18 8.76 11.43 4.22%
DY 3.35 2.72 3.66 2.54 2.90 2.65 1.55 13.69%
P/NAPS 0.95 0.76 0.89 0.97 1.22 1.02 3.35 -18.93%

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