[HLIND] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 79.93%
YoY- 751.32%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,104,137 1,852,454 1,793,349 1,779,196 1,489,658 1,385,277 1,958,778 1.19%
PBT 246,200 88,622 78,411 140,178 35,129 -73,590 267,970 -1.40%
Tax -34,892 -21,158 -40,171 -75,053 -45,128 73,590 -208,667 -25.76%
NP 211,308 67,464 38,240 65,125 -9,999 0 59,303 23.57%
-
NP to SH 124,159 -4,306 38,240 65,125 -9,999 -83,393 59,303 13.09%
-
Tax Rate 14.17% 23.87% 51.23% 53.54% 128.46% - 77.87% -
Total Cost 1,892,829 1,784,990 1,755,109 1,714,071 1,499,657 1,385,277 1,899,475 -0.05%
-
Net Worth 869,950 269,686 317,365 245,754 87,145 108,896 557,625 7.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 24,644 10,113 22,761 15,058 5,446 32,015 55,319 -12.60%
Div Payout % 19.85% 0.00% 59.52% 23.12% 0.00% 0.00% 93.28% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 869,950 269,686 317,365 245,754 87,145 108,896 557,625 7.69%
NOSH 246,445 89,895 260,136 240,935 217,863 217,793 221,279 1.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.04% 3.64% 2.13% 3.66% -0.67% 0.00% 3.03% -
ROE 14.27% -1.60% 12.05% 26.50% -11.47% -76.58% 10.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 853.80 2,060.67 689.39 738.45 683.76 636.05 885.20 -0.59%
EPS 50.38 -1.72 14.70 27.03 -7.49 -38.29 26.80 11.08%
DPS 10.00 11.25 8.75 6.25 2.50 14.70 25.00 -14.15%
NAPS 3.53 3.00 1.22 1.02 0.40 0.50 2.52 5.77%
Adjusted Per Share Value based on latest NOSH - 234,448
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 668.55 588.58 569.80 565.30 473.31 440.14 622.36 1.19%
EPS 39.45 -1.37 12.15 20.69 -3.18 -26.50 18.84 13.10%
DPS 7.83 3.21 7.23 4.78 1.73 10.17 17.58 -12.60%
NAPS 2.7641 0.8569 1.0084 0.7808 0.2769 0.346 1.7717 7.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.35 3.20 3.92 6.00 3.06 6.90 4.40 -
P/RPS 0.63 0.16 0.57 0.81 0.45 1.08 0.50 3.92%
P/EPS 10.62 -66.81 26.67 22.20 -66.67 -18.02 16.42 -7.00%
EY 9.42 -1.50 3.75 4.51 -1.50 -5.55 6.09 7.53%
DY 1.87 3.52 2.23 1.04 0.82 2.13 5.68 -16.89%
P/NAPS 1.52 1.07 3.21 5.88 7.65 13.80 1.75 -2.32%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 23/05/06 16/05/05 17/05/04 21/05/03 13/05/02 08/05/01 -
Price 5.35 4.02 3.72 4.58 3.22 6.60 4.54 -
P/RPS 0.63 0.20 0.54 0.62 0.47 1.04 0.51 3.58%
P/EPS 10.62 -83.92 25.31 16.94 -70.16 -17.24 16.94 -7.48%
EY 9.42 -1.19 3.95 5.90 -1.43 -5.80 5.90 8.10%
DY 1.87 2.80 2.35 1.36 0.78 2.23 5.51 -16.47%
P/NAPS 1.52 1.34 3.05 4.49 8.05 13.20 1.80 -2.77%

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