[HLIND] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -179.62%
YoY- -440.17%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 825,776 739,195 743,898 597,193 658,333 560,626 516,766 8.11%
PBT 88,056 78,757 98,067 -34,856 38,876 29,433 22,435 25.56%
Tax -14,283 -13,257 -12,416 -2,402 -21,935 -18,371 -18,957 -4.60%
NP 73,773 65,500 85,651 -37,258 16,941 11,062 3,478 66.30%
-
NP to SH 47,267 37,654 45,606 -57,629 16,941 11,062 3,478 54.41%
-
Tax Rate 16.22% 16.83% 12.66% - 56.42% 62.42% 84.50% -
Total Cost 752,003 673,695 658,247 634,451 641,392 549,564 513,288 6.56%
-
Net Worth 1,274,586 1,106,234 831,020 206,570 308,018 212,111 107,064 51.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 13,086 13,138 12,515 7,904 9,315 6,712 - -
Div Payout % 27.69% 34.89% 27.44% 0.00% 54.99% 60.68% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,274,586 1,106,234 831,020 206,570 308,018 212,111 107,064 51.05%
NOSH 261,722 262,763 250,307 210,786 248,401 268,495 218,499 3.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.93% 8.86% 11.51% -6.24% 2.57% 1.97% 0.67% -
ROE 3.71% 3.40% 5.49% -27.90% 5.50% 5.22% 3.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 315.52 281.32 297.19 283.32 265.03 208.80 236.51 4.91%
EPS 18.06 14.33 18.22 -22.95 6.82 4.12 0.60 76.27%
DPS 5.00 5.00 5.00 3.75 3.75 2.50 0.00 -
NAPS 4.87 4.21 3.32 0.98 1.24 0.79 0.49 46.57%
Adjusted Per Share Value based on latest NOSH - 210,786
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 251.84 225.43 226.87 182.12 200.77 170.97 157.60 8.11%
EPS 14.41 11.48 13.91 -17.58 5.17 3.37 1.06 54.42%
DPS 3.99 4.01 3.82 2.41 2.84 2.05 0.00 -
NAPS 3.8871 3.3737 2.5343 0.63 0.9394 0.6469 0.3265 51.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.90 3.98 4.24 3.08 4.56 5.15 4.92 -
P/RPS 1.24 1.41 1.43 1.09 1.72 2.47 2.08 -8.25%
P/EPS 21.59 27.77 23.27 -11.27 66.86 125.00 309.09 -35.79%
EY 4.63 3.60 4.30 -8.88 1.50 0.80 0.32 56.03%
DY 1.28 1.26 1.18 1.22 0.82 0.49 0.00 -
P/NAPS 0.80 0.95 1.28 3.14 3.68 6.52 10.04 -34.37%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 28/11/07 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 -
Price 3.48 4.18 5.95 3.00 4.70 5.90 4.92 -
P/RPS 1.10 1.49 2.00 1.06 1.77 2.83 2.08 -10.06%
P/EPS 19.27 29.17 32.66 -10.97 68.91 143.20 309.09 -37.00%
EY 5.19 3.43 3.06 -9.11 1.45 0.70 0.32 59.03%
DY 1.44 1.20 0.84 1.25 0.80 0.42 0.00 -
P/NAPS 0.71 0.99 1.79 3.06 3.79 7.47 10.04 -35.66%

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