[HLIND] YoY TTM Result on 30-Jun-2004 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 28.88%
YoY- 1103.81%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,807,905 2,574,243 2,397,802 2,438,572 2,044,420 1,950,268 2,510,654 1.88%
PBT 285,171 172,787 105,414 199,249 51,201 -59,234 126,587 14.48%
Tax -42,902 -20,207 -6,417 -90,822 -42,194 -16,487 -67,284 -7.22%
NP 242,269 152,580 98,997 108,427 9,007 -75,721 59,303 26.42%
-
NP to SH 129,278 43,461 72,382 108,427 9,007 -75,721 -70,024 -
-
Tax Rate 15.04% 11.69% 6.09% 45.58% 82.41% - 53.15% -
Total Cost 2,565,636 2,421,663 2,298,805 2,330,145 2,035,413 2,025,989 2,451,351 0.76%
-
Net Worth 975,734 681,381 237,137 274,207 132,088 93,572 207,807 29.38%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 24,969 25,274 23,700 15,504 5,448 31,959 28,081 -1.93%
Div Payout % 19.31% 58.15% 32.74% 14.30% 60.49% 0.00% 0.00% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 975,734 681,381 237,137 274,207 132,088 93,572 207,807 29.38%
NOSH 240,328 227,127 237,137 228,506 244,607 217,611 221,071 1.40%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.63% 5.93% 4.13% 4.45% 0.44% -3.88% 2.36% -
ROE 13.25% 6.38% 30.52% 39.54% 6.82% -80.92% -33.70% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,168.36 1,133.39 1,011.14 1,067.18 835.80 896.22 1,135.67 0.47%
EPS 53.79 19.14 30.52 47.45 3.68 -34.80 -31.67 -
DPS 10.39 11.13 9.99 6.79 2.23 14.70 12.50 -3.03%
NAPS 4.06 3.00 1.00 1.20 0.54 0.43 0.94 27.60%
Adjusted Per Share Value based on latest NOSH - 228,506
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 892.15 817.91 761.85 774.81 649.57 619.66 797.71 1.88%
EPS 41.08 13.81 23.00 34.45 2.86 -24.06 -22.25 -
DPS 7.93 8.03 7.53 4.93 1.73 10.15 8.92 -1.94%
NAPS 3.1002 2.1649 0.7535 0.8712 0.4197 0.2973 0.6603 29.38%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.00 4.16 3.38 4.60 3.98 5.30 4.78 -
P/RPS 0.43 0.37 0.33 0.43 0.48 0.59 0.42 0.39%
P/EPS 9.30 21.74 11.07 9.69 108.09 -15.23 -15.09 -
EY 10.76 4.60 9.03 10.32 0.93 -6.57 -6.63 -
DY 2.08 2.67 2.96 1.48 0.56 2.77 2.62 -3.77%
P/NAPS 1.23 1.39 3.38 3.83 7.37 12.33 5.09 -21.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 21/08/06 23/08/05 26/08/04 28/08/03 23/08/02 27/08/01 -
Price 3.94 3.88 3.30 4.02 5.15 5.60 6.10 -
P/RPS 0.34 0.34 0.33 0.38 0.62 0.62 0.54 -7.41%
P/EPS 7.32 20.28 10.81 8.47 139.86 -16.09 -19.26 -
EY 13.65 4.93 9.25 11.80 0.71 -6.21 -5.19 -
DY 2.64 2.87 3.03 1.69 0.43 2.63 2.05 4.30%
P/NAPS 0.97 1.29 3.30 3.35 9.54 13.02 6.49 -27.14%

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