[HLIND] YoY 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- 15.12%
YoY- 411.82%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 672,912 661,268 560,874 627,212 494,079 447,857 566,852 2.89%
PBT 72,973 74,473 19,642 58,004 4,308 -13,815 42,341 9.49%
Tax -16,282 -13,200 -11,212 -29,073 -13,586 13,815 -37,174 -12.84%
NP 56,691 61,273 8,430 28,931 -9,278 0 5,167 49.03%
-
NP to SH 37,562 33,188 8,430 28,931 -9,278 -16,677 5,167 39.16%
-
Tax Rate 22.31% 17.72% 57.08% 50.12% 315.37% - 87.80% -
Total Cost 616,221 599,995 552,444 598,281 503,357 447,857 561,685 1.55%
-
Net Worth 879,269 694,794 351,010 239,137 87,161 108,857 566,123 7.61%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,454 17,369 14,385 8,791 - 16,546 28,081 -12.66%
Div Payout % 33.16% 52.34% 170.65% 30.39% - 0.00% 543.48% -
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 879,269 694,794 351,010 239,137 87,161 108,857 566,123 7.61%
NOSH 249,084 231,598 287,713 234,448 217,903 217,715 224,652 1.73%
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 8.42% 9.27% 1.50% 4.61% -1.88% 0.00% 0.91% -
ROE 4.27% 4.78% 2.40% 12.10% -10.64% -15.32% 0.91% -
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 270.15 285.52 194.94 267.53 226.74 205.71 252.32 1.14%
EPS 15.08 13.27 2.93 12.34 -5.20 -7.66 2.30 36.78%
DPS 5.00 7.50 5.00 3.75 0.00 7.60 12.50 -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 205.22 201.67 171.05 191.28 150.68 136.58 172.87 2.89%
EPS 11.46 10.12 2.57 8.82 -2.83 -5.09 1.58 39.10%
DPS 3.80 5.30 4.39 2.68 0.00 5.05 8.56 -12.65%
NAPS 2.6815 2.1189 1.0705 0.7293 0.2658 0.332 1.7265 7.61%
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 1.98 1.12 2.01 2.24 1.35 3.35 1.74 2.17%
P/EPS 35.48 22.33 133.79 48.62 -71.87 -90.08 191.30 -24.47%
EY 2.82 4.48 0.75 2.06 -1.39 -1.11 0.52 32.53%
DY 0.93 2.34 1.28 0.63 0.00 1.10 2.84 -16.97%
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 1.98 1.41 1.91 1.71 1.42 3.21 1.80 1.60%
P/EPS 35.48 28.05 126.96 37.12 -75.63 -86.16 197.39 -24.86%
EY 2.82 3.56 0.79 2.69 -1.32 -1.16 0.51 32.96%
DY 0.93 1.87 1.34 0.82 0.00 1.15 2.75 -16.52%
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