[HLIND] YoY Quarter Result on 30-Jun-2007 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -86.37%

YoY- -89.28%

Quarter Report

HLIB_KLSE Q4 FY07 (Revised)-21.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	391,303	620,953	814,033	703,768	721,789	604,453	659,376	-8.32%
YoY %	-36.98%	-23.72%	15.67%	-2.50%	19.41%	-8.33%	-	-
Horiz. %	59.34%	94.17%	123.46%	106.73%	109.47%	91.67%	100.00%	-
PBT	45,659	29,414	80,859	38,971	84,166	27,003	59,071	-4.19%
YoY %	55.23%	-63.62%	107.49%	-53.70%	211.69%	-54.29%	-	-
Horiz. %	77.30%	49.79%	136.88%	65.97%	142.48%	45.71%	100.00%	-
Tax	36,178	389	1,897	-8,010	951	33,754	-15,769	-
YoY %	9,200.26%	-79.49%	123.68%	-942.27%	-97.18%	314.05%	-	-
Horiz. %	-229.42%	-2.47%	-12.03%	50.80%	-6.03%	-214.05%	100.00%	-
NP	81,837	29,803	82,756	30,961	85,117	60,757	43,302	11.18%
YoY %	174.59%	-63.99%	167.29%	-63.63%	40.09%	40.31%	-	-
Horiz. %	188.99%	68.83%	191.11%	71.50%	196.57%	140.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,921	28,110	52,135	5,119	47,768	34,142	43,302	2.73%
YoY %	81.15%	-46.08%	918.46%	-89.28%	39.91%	-21.15%	-	-
Horiz. %	117.60%	64.92%	120.40%	11.82%	110.31%	78.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-79.24%	-1.32%	-2.35%	20.55%	-1.13%	-125.00%	26.69%	-
YoY %	-5,903.03%	43.83%	-111.44%	1,918.58%	99.10%	-568.34%	-	-
Horiz. %	-296.89%	-4.95%	-8.80%	77.00%	-4.23%	-468.34%	100.00%	-
Total Cost	309,466	591,150	731,277	672,807	636,672	543,696	616,074	-10.83%
YoY %	-47.65%	-19.16%	8.69%	5.68%	17.10%	-11.75%	-	-
Horiz. %	50.23%	95.95%	118.70%	109.21%	103.34%	88.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,388,754	1,268,218	1,214,821	975,734	681,381	237,137	274,207	31.03%
YoY %	9.50%	4.40%	24.50%	43.20%	187.34%	-13.52%	-	-
Horiz. %	506.46%	462.50%	443.03%	355.84%	248.49%	86.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,388,754	1,268,218	1,214,821	975,734	681,381	237,137	274,207	31.03%
YoY %	9.50%	4.40%	24.50%	43.20%	187.34%	-13.52%	-	-
Horiz. %	506.46%	462.50%	443.03%	355.84%	248.49%	86.48%	100.00%	-
NOSH	261,535	261,488	262,380	240,328	227,127	237,137	228,506	2.27%
YoY %	0.02%	-0.34%	9.18%	5.81%	-4.22%	3.78%	-	-
Horiz. %	114.45%	114.43%	114.82%	105.17%	99.40%	103.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	20.91%	4.80%	10.17%	4.40%	11.79%	10.05%	6.57%	-
YoY %	335.62%	-52.80%	131.14%	-62.68%	17.31%	52.97%	-	-
Horiz. %	318.26%	73.06%	154.79%	66.97%	179.45%	152.97%	100.00%	-
ROE	3.67%	2.22%	4.29%	0.52%	7.01%	14.40%	15.79%	-
YoY %	65.32%	-48.25%	725.00%	-92.58%	-51.32%	-8.80%	-	-
Horiz. %	23.24%	14.06%	27.17%	3.29%	44.40%	91.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	149.62	237.47	310.25	292.84	317.79	254.90	288.56	-10.36%
YoY %	-36.99%	-23.46%	5.95%	-7.85%	24.67%	-11.66%	-	-
Horiz. %	51.85%	82.29%	107.52%	101.48%	110.13%	88.34%	100.00%	-
EPS	19.47	10.75	19.87	2.13	19.29	14.70	18.95	0.45%
YoY %	81.12%	-45.90%	832.86%	-88.96%	31.22%	-22.43%	-	-
Horiz. %	102.74%	56.73%	104.85%	11.24%	101.79%	77.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	5.31	4.85	4.63	4.06	3.00	1.00	1.20	28.11%
YoY %	9.48%	4.75%	14.04%	35.33%	200.00%	-16.67%	-	-
Horiz. %	442.50%	404.17%	385.83%	338.33%	250.00%	83.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 240,328
RPS	124.33	197.29	258.64	223.61	229.33	192.05	209.50	-8.32%
YoY %	-36.98%	-23.72%	15.67%	-2.49%	19.41%	-8.33%	-	-
Horiz. %	59.35%	94.17%	123.46%	106.74%	109.47%	91.67%	100.00%	-
EPS	16.18	8.93	16.56	1.63	15.18	10.85	13.76	2.73%
YoY %	81.19%	-46.07%	915.95%	-89.26%	39.91%	-21.15%	-	-
Horiz. %	117.59%	64.90%	120.35%	11.85%	110.32%	78.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.4125	4.0295	3.8598	3.1002	2.1649	0.7535	0.8712	31.03%
YoY %	9.50%	4.40%	24.50%	43.20%	187.31%	-13.51%	-	-
Horiz. %	506.49%	462.52%	443.04%	355.85%	248.50%	86.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.54	3.40	4.02	5.00	4.16	3.38	4.60	-
P/RPS	3.03	1.43	1.30	1.71	1.31	1.33	1.59	11.34%
YoY %	111.89%	10.00%	-23.98%	30.53%	-1.50%	-16.35%	-	-
Horiz. %	190.57%	89.94%	81.76%	107.55%	82.39%	83.65%	100.00%	-
P/EPS	23.32	31.63	20.23	234.74	19.78	23.48	24.27	-0.66%
YoY %	-26.27%	56.35%	-91.38%	1,086.75%	-15.76%	-3.26%	-	-
Horiz. %	96.09%	130.33%	83.35%	967.20%	81.50%	96.74%	100.00%	-
EY	4.29	3.16	4.94	0.43	5.06	4.26	4.12	0.67%
YoY %	35.76%	-36.03%	1,048.84%	-91.50%	18.78%	3.40%	-	-
Horiz. %	104.13%	76.70%	119.90%	10.44%	122.82%	103.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.85	0.70	0.87	1.23	1.39	3.38	3.83	-22.18%
YoY %	21.43%	-19.54%	-29.27%	-11.51%	-58.88%	-11.75%	-	-
Horiz. %	22.19%	18.28%	22.72%	32.11%	36.29%	88.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/08/09	25/08/08	28/08/07	21/08/06	23/08/05	26/08/04	-
Price	5.07	3.68	4.10	3.94	3.88	3.30	4.02	-
P/RPS	3.39	1.55	1.32	1.35	1.22	1.29	1.39	16.01%
YoY %	118.71%	17.42%	-2.22%	10.66%	-5.43%	-7.19%	-	-
Horiz. %	243.88%	111.51%	94.96%	97.12%	87.77%	92.81%	100.00%	-
P/EPS	26.04	34.23	20.63	184.98	18.45	22.92	21.21	3.47%
YoY %	-23.93%	65.92%	-88.85%	902.60%	-19.50%	8.06%	-	-
Horiz. %	122.77%	161.39%	97.27%	872.14%	86.99%	108.06%	100.00%	-
EY	3.84	2.92	4.85	0.54	5.42	4.36	4.71	-3.34%
YoY %	31.51%	-39.79%	798.15%	-90.04%	24.31%	-7.43%	-	-
Horiz. %	81.53%	62.00%	102.97%	11.46%	115.07%	92.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.95	0.76	0.89	0.97	1.29	3.30	3.35	-18.93%
YoY %	25.00%	-14.61%	-8.25%	-24.81%	-60.91%	-1.49%	-	-
Horiz. %	28.36%	22.69%	26.57%	28.96%	38.51%	98.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos