[HLIND] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -84.38%
YoY- 53.15%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 739,195 743,898 597,193 658,333 560,626 516,766 479,074 7.49%
PBT 78,757 98,067 -34,856 38,876 29,433 22,435 -29,705 -
Tax -13,257 -12,416 -2,402 -21,935 -18,371 -18,957 29,705 -
NP 65,500 85,651 -37,258 16,941 11,062 3,478 0 -
-
NP to SH 37,654 45,606 -57,629 16,941 11,062 3,478 -32,920 -
-
Tax Rate 16.83% 12.66% - 56.42% 62.42% 84.50% - -
Total Cost 673,695 658,247 634,451 641,392 549,564 513,288 479,074 5.84%
-
Net Worth 1,106,234 831,020 206,570 308,018 212,111 107,064 150,429 39.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,138 12,515 7,904 9,315 6,712 - - -
Div Payout % 34.89% 27.44% 0.00% 54.99% 60.68% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,106,234 831,020 206,570 308,018 212,111 107,064 150,429 39.42%
NOSH 262,763 250,307 210,786 248,401 268,495 218,499 218,013 3.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.86% 11.51% -6.24% 2.57% 1.97% 0.67% 0.00% -
ROE 3.40% 5.49% -27.90% 5.50% 5.22% 3.25% -21.88% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 281.32 297.19 283.32 265.03 208.80 236.51 219.75 4.20%
EPS 14.33 18.22 -22.95 6.82 4.12 0.60 -15.10 -
DPS 5.00 5.00 3.75 3.75 2.50 0.00 0.00 -
NAPS 4.21 3.32 0.98 1.24 0.79 0.49 0.69 35.15%
Adjusted Per Share Value based on latest NOSH - 248,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 225.43 226.87 182.12 200.77 170.97 157.60 146.10 7.49%
EPS 11.48 13.91 -17.58 5.17 3.37 1.06 -10.04 -
DPS 4.01 3.82 2.41 2.84 2.05 0.00 0.00 -
NAPS 3.3737 2.5343 0.63 0.9394 0.6469 0.3265 0.4588 39.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.98 4.24 3.08 4.56 5.15 4.92 4.36 -
P/RPS 1.41 1.43 1.09 1.72 2.47 2.08 1.98 -5.49%
P/EPS 27.77 23.27 -11.27 66.86 125.00 309.09 -28.87 -
EY 3.60 4.30 -8.88 1.50 0.80 0.32 -3.46 -
DY 1.26 1.18 1.22 0.82 0.49 0.00 0.00 -
P/NAPS 0.95 1.28 3.14 3.68 6.52 10.04 6.32 -27.07%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 -
Price 4.18 5.95 3.00 4.70 5.90 4.92 4.84 -
P/RPS 1.49 2.00 1.06 1.77 2.83 2.08 2.20 -6.28%
P/EPS 29.17 32.66 -10.97 68.91 143.20 309.09 -32.05 -
EY 3.43 3.06 -9.11 1.45 0.70 0.32 -3.12 -
DY 1.20 0.84 1.25 0.80 0.42 0.00 0.00 -
P/NAPS 0.99 1.79 3.06 3.79 7.47 10.04 7.01 -27.82%

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