[HLIND] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 141.09%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 828,614 1,389,161 1,509,031 1,521,081 1,431,225 1,191,186 1,232,475 -6.40%
PBT 112,339 151,242 104,617 184,825 173,227 14,148 58,769 11.39%
Tax 44,423 -21,025 -20,829 -23,851 -18,610 -7,958 -28,959 -
NP 156,762 130,217 83,788 160,974 154,617 6,190 29,810 31.85%
-
NP to SH 104,315 90,971 63,231 90,779 86,597 -37,495 29,810 23.20%
-
Tax Rate -39.54% 13.90% 19.91% 12.90% 10.74% 56.25% 49.28% -
Total Cost 671,852 1,258,944 1,425,243 1,360,107 1,276,608 1,184,996 1,202,665 -9.24%
-
Net Worth 1,443,878 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 27.77%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 26,157 18,309 13,080 13,137 12,485 7,369 9,489 18.40%
Div Payout % 25.08% 20.13% 20.69% 14.47% 14.42% 0.00% 31.83% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,443,878 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 27.77%
NOSH 261,572 261,561 261,609 262,746 249,702 196,514 253,056 0.55%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.92% 9.37% 5.55% 10.58% 10.80% 0.52% 2.42% -
ROE 7.22% 6.86% 4.99% 7.92% 10.41% -3.18% 8.99% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 316.78 531.10 576.83 578.92 573.17 606.16 487.04 -6.91%
EPS 39.88 34.78 24.17 34.55 34.68 -14.95 11.78 22.52%
DPS 10.00 7.00 5.00 5.00 5.00 3.75 3.75 17.75%
NAPS 5.52 5.07 4.84 4.36 3.33 6.00 1.31 27.07%
Adjusted Per Share Value based on latest NOSH - 262,734
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 263.27 441.38 479.46 483.29 454.74 378.47 391.59 -6.40%
EPS 33.14 28.90 20.09 28.84 27.51 -11.91 9.47 23.20%
DPS 8.31 5.82 4.16 4.17 3.97 2.34 3.02 18.36%
NAPS 4.5876 4.2135 4.0231 3.6398 2.642 3.7463 1.0533 27.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.35 4.53 3.66 5.05 5.65 2.99 4.60 -
P/RPS 1.69 0.85 0.63 0.87 0.99 0.49 0.94 10.26%
P/EPS 13.42 13.02 15.14 14.62 16.29 -15.67 39.05 -16.30%
EY 7.45 7.68 6.60 6.84 6.14 -6.38 2.56 19.47%
DY 1.87 1.55 1.37 0.99 0.88 1.25 0.82 14.72%
P/NAPS 0.97 0.89 0.76 1.16 1.70 0.50 3.51 -19.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 -
Price 5.72 4.67 3.50 4.28 5.55 3.18 4.60 -
P/RPS 1.81 0.88 0.61 0.74 0.97 0.52 0.94 11.53%
P/EPS 14.34 13.43 14.48 12.39 16.00 -16.67 39.05 -15.37%
EY 6.97 7.45 6.91 8.07 6.25 -6.00 2.56 18.15%
DY 1.75 1.50 1.43 1.17 0.90 1.18 0.82 13.46%
P/NAPS 1.04 0.92 0.72 0.98 1.67 0.53 3.51 -18.34%

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