[HLIND] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 43.38%
YoY- 2983.4%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,106,848 2,058,157 2,280,580 2,104,137 1,852,454 1,793,349 1,779,196 2.85%
PBT 248,758 59,296 251,836 246,200 88,622 78,411 140,178 10.02%
Tax -37,039 -27,591 -39,650 -34,892 -21,158 -40,171 -75,053 -11.09%
NP 211,719 31,705 212,186 211,308 67,464 38,240 65,125 21.70%
-
NP to SH 143,357 46,952 125,567 124,159 -4,306 38,240 65,125 14.04%
-
Tax Rate 14.89% 46.53% 15.74% 14.17% 23.87% 51.23% 53.54% -
Total Cost 1,895,129 2,026,452 2,068,394 1,892,829 1,784,990 1,755,109 1,714,071 1.68%
-
Net Worth 1,365,304 1,263,388 1,176,862 869,950 269,686 317,365 245,754 33.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 44,463 26,157 39,403 24,644 10,113 22,761 15,058 19.76%
Div Payout % 31.02% 55.71% 31.38% 19.85% 0.00% 59.52% 23.12% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,365,304 1,263,388 1,176,862 869,950 269,686 317,365 245,754 33.06%
NOSH 261,552 261,571 262,692 246,445 89,895 260,136 240,935 1.37%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.05% 1.54% 9.30% 10.04% 3.64% 2.13% 3.66% -
ROE 10.50% 3.72% 10.67% 14.27% -1.60% 12.05% 26.50% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 805.52 786.84 868.16 853.80 2,060.67 689.39 738.45 1.45%
EPS 54.81 17.95 47.80 50.38 -1.72 14.70 27.03 12.49%
DPS 17.00 10.00 15.00 10.00 11.25 8.75 6.25 18.13%
NAPS 5.22 4.83 4.48 3.53 3.00 1.22 1.02 31.25%
Adjusted Per Share Value based on latest NOSH - 249,084
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 669.41 653.94 724.61 668.55 588.58 569.80 565.30 2.85%
EPS 45.55 14.92 39.90 39.45 -1.37 12.15 20.69 14.04%
DPS 14.13 8.31 12.52 7.83 3.21 7.23 4.78 19.78%
NAPS 4.338 4.0142 3.7392 2.7641 0.8569 1.0084 0.7808 33.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.66 3.44 4.00 5.35 3.20 3.92 6.00 -
P/RPS 0.58 0.44 0.46 0.63 0.16 0.57 0.81 -5.41%
P/EPS 8.50 19.16 8.37 10.62 -66.81 26.67 22.20 -14.77%
EY 11.76 5.22 11.95 9.42 -1.50 3.75 4.51 17.31%
DY 3.65 2.91 3.75 1.87 3.52 2.23 1.04 23.26%
P/NAPS 0.89 0.71 0.89 1.52 1.07 3.21 5.88 -26.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 -
Price 4.31 4.18 4.10 5.35 4.02 3.72 4.58 -
P/RPS 0.54 0.53 0.47 0.63 0.20 0.54 0.62 -2.27%
P/EPS 7.86 23.29 8.58 10.62 -83.92 25.31 16.94 -12.00%
EY 12.72 4.29 11.66 9.42 -1.19 3.95 5.90 13.65%
DY 3.94 2.39 3.66 1.87 2.80 2.35 1.36 19.38%
P/NAPS 0.83 0.87 0.92 1.52 1.34 3.05 4.49 -24.51%

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