[HLIND] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 304.85%
YoY- 147.73%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 721,789 604,453 659,376 554,762 564,991 551,876 737,670 -0.36%
PBT 84,166 27,003 59,071 16,072 14,356 -141,383 121,637 -5.95%
Tax 951 33,754 -15,769 2,934 -6,684 141,383 -82,321 -
NP 85,117 60,757 43,302 19,006 7,672 0 39,316 13.73%
-
NP to SH 47,768 34,142 43,302 19,006 7,672 -129,327 39,316 3.29%
-
Tax Rate -1.13% -125.00% 26.69% -18.26% 46.56% - 67.68% -
Total Cost 636,672 543,696 616,074 535,756 557,319 551,876 698,354 -1.52%
-
Net Worth 681,381 237,137 274,207 132,088 93,572 207,807 622,316 1.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 31,452 -
Div Payout % - - - - - - 80.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 681,381 237,137 274,207 132,088 93,572 207,807 622,316 1.52%
NOSH 227,127 237,137 228,506 244,607 217,611 221,071 224,662 0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.79% 10.05% 6.57% 3.43% 1.36% 0.00% 5.33% -
ROE 7.01% 14.40% 15.79% 14.39% 8.20% -62.23% 6.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 317.79 254.90 288.56 226.80 259.63 249.64 328.35 -0.54%
EPS 19.29 14.70 18.95 7.77 3.52 -58.50 17.50 1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 3.00 1.00 1.20 0.54 0.43 0.94 2.77 1.33%
Adjusted Per Share Value based on latest NOSH - 244,607
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 220.12 184.34 201.09 169.18 172.30 168.30 224.97 -0.36%
EPS 14.57 10.41 13.21 5.80 2.34 -39.44 11.99 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.59 -
NAPS 2.078 0.7232 0.8362 0.4028 0.2854 0.6337 1.8979 1.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.16 3.38 4.60 3.98 5.30 4.78 11.30 -
P/RPS 1.31 1.33 1.59 1.75 2.04 1.91 3.44 -14.85%
P/EPS 19.78 23.48 24.27 51.22 150.33 -8.17 64.57 -17.88%
EY 5.06 4.26 4.12 1.95 0.67 -12.24 1.55 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 1.39 3.38 3.83 7.37 12.33 5.09 4.08 -16.42%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 23/08/05 26/08/04 28/08/03 23/08/02 27/08/01 21/08/00 -
Price 3.88 3.30 4.02 5.15 5.60 6.10 12.40 -
P/RPS 1.22 1.29 1.39 2.27 2.16 2.44 3.78 -17.17%
P/EPS 18.45 22.92 21.21 66.28 158.84 -10.43 70.86 -20.08%
EY 5.42 4.36 4.71 1.51 0.63 -9.59 1.41 25.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 1.29 3.30 3.35 9.54 13.02 6.49 4.48 -18.73%

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