[HLIND] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -70.87%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 402,125 671,957 825,776 739,195 743,898 597,193 658,333 -7.88%
PBT 49,486 67,611 88,056 78,757 98,067 -34,856 38,876 4.10%
Tax 21,044 -10,949 -14,283 -13,257 -12,416 -2,402 -21,935 -
NP 70,530 56,662 73,773 65,500 85,651 -37,258 16,941 26.82%
-
NP to SH 45,502 40,522 47,267 37,654 45,606 -57,629 16,941 17.89%
-
Tax Rate -42.53% 16.19% 16.22% 16.83% 12.66% - 56.42% -
Total Cost 331,595 615,295 752,003 673,695 658,247 634,451 641,392 -10.40%
-
Net Worth 1,417,361 1,305,389 1,274,586 1,106,234 831,020 206,570 308,018 28.95%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 26,150 18,312 13,086 13,138 12,515 7,904 9,315 18.76%
Div Payout % 57.47% 45.19% 27.69% 34.89% 27.44% 0.00% 54.99% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,417,361 1,305,389 1,274,586 1,106,234 831,020 206,570 308,018 28.95%
NOSH 261,505 261,601 261,722 262,763 250,307 210,786 248,401 0.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.54% 8.43% 8.93% 8.86% 11.51% -6.24% 2.57% -
ROE 3.21% 3.10% 3.71% 3.40% 5.49% -27.90% 5.50% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.77 256.86 315.52 281.32 297.19 283.32 265.03 -8.66%
EPS 17.40 15.49 18.06 14.33 18.22 -22.95 6.82 16.88%
DPS 10.00 7.00 5.00 5.00 5.00 3.75 3.75 17.75%
NAPS 5.42 4.99 4.87 4.21 3.32 0.98 1.24 27.85%
Adjusted Per Share Value based on latest NOSH - 262,763
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 127.77 213.50 262.37 234.86 236.36 189.75 209.17 -7.88%
EPS 14.46 12.88 15.02 11.96 14.49 -18.31 5.38 17.90%
DPS 8.31 5.82 4.16 4.17 3.98 2.51 2.96 18.76%
NAPS 4.5034 4.1476 4.0497 3.5148 2.6404 0.6563 0.9787 28.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.20 3.77 3.90 3.98 4.24 3.08 4.56 -
P/RPS 3.38 1.47 1.24 1.41 1.43 1.09 1.72 11.91%
P/EPS 29.89 24.34 21.59 27.77 23.27 -11.27 66.86 -12.55%
EY 3.35 4.11 4.63 3.60 4.30 -8.88 1.50 14.32%
DY 1.92 1.86 1.28 1.26 1.18 1.22 0.82 15.22%
P/NAPS 0.96 0.76 0.80 0.95 1.28 3.14 3.68 -20.05%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 17/11/09 18/11/08 28/11/07 07/11/06 21/11/05 25/11/04 -
Price 5.20 4.32 3.48 4.18 5.95 3.00 4.70 -
P/RPS 3.38 1.68 1.10 1.49 2.00 1.06 1.77 11.37%
P/EPS 29.89 27.89 19.27 29.17 32.66 -10.97 68.91 -12.99%
EY 3.35 3.59 5.19 3.43 3.06 -9.11 1.45 14.97%
DY 1.92 1.62 1.44 1.20 0.84 1.25 0.80 15.70%
P/NAPS 0.96 0.87 0.71 0.99 1.79 3.06 3.79 -20.44%

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