[HLIND] YoY 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- 41.09%
YoY- 29.6%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 426,489 717,204 683,255 781,886 687,327 593,993 574,142 -4.83%
PBT 62,853 83,631 16,561 106,068 75,160 49,004 19,893 21.12%
Tax 23,379 -10,076 -6,546 -10,594 -6,194 -5,556 -7,024 -
NP 86,232 73,555 10,015 95,474 68,966 43,448 12,869 37.28%
-
NP to SH 58,813 50,449 15,964 53,125 40,991 20,134 12,869 28.80%
-
Tax Rate -37.20% 12.05% 39.53% 9.99% 8.24% 11.34% 35.31% -
Total Cost 340,257 643,649 673,240 686,412 618,361 550,545 561,273 -7.99%
-
Net Worth 1,444,162 1,325,953 1,266,651 1,145,524 831,810 1,451,971 339,886 27.25%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,444,162 1,325,953 1,266,651 1,145,524 831,810 1,451,971 339,886 27.25%
NOSH 261,623 261,529 261,704 262,734 249,792 241,995 259,455 0.13%
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 20.22% 10.26% 1.47% 12.21% 10.03% 7.31% 2.24% -
ROE 4.07% 3.80% 1.26% 4.64% 4.93% 1.39% 3.79% -
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 163.02 274.23 261.08 297.60 275.16 245.46 221.29 -4.96%
EPS 22.48 19.29 6.10 20.22 16.41 8.04 4.96 28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 135.51 227.88 217.09 248.43 218.38 188.73 182.42 -4.83%
EPS 18.69 16.03 5.07 16.88 13.02 6.40 4.09 28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5885 4.2129 4.0245 3.6397 2.6429 4.6133 1.0799 27.25%
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 3.28 1.65 1.40 1.70 2.05 1.22 2.08 7.88%
P/EPS 23.80 23.48 60.00 24.98 34.43 35.94 92.74 -20.27%
EY 4.20 4.26 1.67 4.00 2.90 2.78 1.08 25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.51 1.70 1.34 1.44 2.02 1.30 2.08 9.10%
P/EPS 25.44 24.21 57.38 21.17 33.82 38.22 92.74 -19.38%
EY 3.93 4.13 1.74 4.72 2.96 2.62 1.08 24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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