[HLIND] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 75.96%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,521,081 1,431,225 1,191,186 1,232,475 1,151,984 995,579 937,420 8.39%
PBT 184,825 173,227 14,148 58,769 82,174 30,821 -47,687 -
Tax -23,851 -18,610 -7,958 -28,959 -45,980 -31,542 47,687 -
NP 160,974 154,617 6,190 29,810 36,194 -721 0 -
-
NP to SH 90,779 86,597 -37,495 29,810 36,194 -721 -54,628 -
-
Tax Rate 12.90% 10.74% 56.25% 49.28% 55.95% 102.34% - -
Total Cost 1,360,107 1,276,608 1,184,996 1,202,665 1,115,790 996,300 937,420 6.39%
-
Net Worth 1,145,575 831,510 1,179,088 331,503 216,819 102,353 141,466 41.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 13,137 12,485 7,369 9,489 6,159 5,444 15,452 -2.66%
Div Payout % 14.47% 14.42% 0.00% 31.83% 17.02% 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,145,575 831,510 1,179,088 331,503 216,819 102,353 141,466 41.68%
NOSH 262,746 249,702 196,514 253,056 246,385 217,772 217,641 3.18%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.58% 10.80% 0.52% 2.42% 3.14% -0.07% 0.00% -
ROE 7.92% 10.41% -3.18% 8.99% 16.69% -0.70% -38.62% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 578.92 573.17 606.16 487.04 467.55 457.16 430.72 5.04%
EPS 34.55 34.68 -14.95 11.78 14.69 -2.29 -25.10 -
DPS 5.00 5.00 3.75 3.75 2.50 2.50 7.10 -5.67%
NAPS 4.36 3.33 6.00 1.31 0.88 0.47 0.65 37.30%
Adjusted Per Share Value based on latest NOSH - 259,455
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 483.29 454.74 378.47 391.59 366.02 316.32 297.85 8.39%
EPS 28.84 27.51 -11.91 9.47 11.50 -0.23 -17.36 -
DPS 4.17 3.97 2.34 3.02 1.96 1.73 4.91 -2.68%
NAPS 3.6398 2.642 3.7463 1.0533 0.6889 0.3252 0.4495 41.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.05 5.65 2.99 4.60 5.85 3.82 5.55 -
P/RPS 0.87 0.99 0.49 0.94 1.25 0.84 1.29 -6.35%
P/EPS 14.62 16.29 -15.67 39.05 39.82 -1,153.80 -22.11 -
EY 6.84 6.14 -6.38 2.56 2.51 -0.09 -4.52 -
DY 0.99 0.88 1.25 0.82 0.43 0.65 1.28 -4.18%
P/NAPS 1.16 1.70 0.50 3.51 6.65 8.13 8.54 -28.29%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 19/02/02 -
Price 4.28 5.55 3.18 4.60 6.05 3.02 6.00 -
P/RPS 0.74 0.97 0.52 0.94 1.29 0.66 1.39 -9.96%
P/EPS 12.39 16.00 -16.67 39.05 41.18 -912.17 -23.90 -
EY 8.07 6.25 -6.00 2.56 2.43 -0.11 -4.18 -
DY 1.17 0.90 1.18 0.82 0.41 0.83 1.18 -0.14%
P/NAPS 0.98 1.67 0.53 3.51 6.88 6.43 9.23 -31.17%

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