[HLIND] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 45.67%
YoY- -39.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,679,110 3,094,613 2,807,905 2,574,243 2,397,802 2,438,572 2,044,420 4.60%
PBT 88,710 332,695 285,171 172,787 105,414 199,249 51,201 9.58%
Tax -27,202 -37,753 -42,902 -20,207 -6,417 -90,822 -42,194 -7.04%
NP 61,508 294,942 242,269 152,580 98,997 108,427 9,007 37.69%
-
NP to SH 75,062 177,702 129,278 43,461 72,382 108,427 9,007 42.34%
-
Tax Rate 30.66% 11.35% 15.04% 11.69% 6.09% 45.58% 82.41% -
Total Cost 2,617,602 2,799,671 2,565,636 2,421,663 2,298,805 2,330,145 2,035,413 4.27%
-
Net Worth 1,268,218 1,214,821 975,734 681,381 237,137 274,207 132,088 45.73%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 26,172 39,413 24,969 25,274 23,700 15,504 5,448 29.86%
Div Payout % 34.87% 22.18% 19.31% 58.15% 32.74% 14.30% 60.49% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,268,218 1,214,821 975,734 681,381 237,137 274,207 132,088 45.73%
NOSH 261,488 262,380 240,328 227,127 237,137 228,506 244,607 1.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.30% 9.53% 8.63% 5.93% 4.13% 4.45% 0.44% -
ROE 5.92% 14.63% 13.25% 6.38% 30.52% 39.54% 6.82% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,024.56 1,179.44 1,168.36 1,133.39 1,011.14 1,067.18 835.80 3.44%
EPS 28.71 67.73 53.79 19.14 30.52 47.45 3.68 40.78%
DPS 10.00 15.00 10.39 11.13 9.99 6.79 2.23 28.38%
NAPS 4.85 4.63 4.06 3.00 1.00 1.20 0.54 44.12%
Adjusted Per Share Value based on latest NOSH - 227,127
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 851.23 983.25 892.15 817.91 761.85 774.81 649.57 4.60%
EPS 23.85 56.46 41.08 13.81 23.00 34.45 2.86 42.35%
DPS 8.32 12.52 7.93 8.03 7.53 4.93 1.73 29.89%
NAPS 4.0295 3.8598 3.1002 2.1649 0.7535 0.8712 0.4197 45.73%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.40 4.02 5.00 4.16 3.38 4.60 3.98 -
P/RPS 0.33 0.34 0.43 0.37 0.33 0.43 0.48 -6.04%
P/EPS 11.84 5.94 9.30 21.74 11.07 9.69 108.09 -30.80%
EY 8.44 16.85 10.76 4.60 9.03 10.32 0.93 44.37%
DY 2.94 3.73 2.08 2.67 2.96 1.48 0.56 31.80%
P/NAPS 0.70 0.87 1.23 1.39 3.38 3.83 7.37 -32.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 25/08/08 28/08/07 21/08/06 23/08/05 26/08/04 28/08/03 -
Price 3.68 4.10 3.94 3.88 3.30 4.02 5.15 -
P/RPS 0.36 0.35 0.34 0.34 0.33 0.38 0.62 -8.65%
P/EPS 12.82 6.05 7.32 20.28 10.81 8.47 139.86 -32.82%
EY 7.80 16.52 13.65 4.93 9.25 11.80 0.71 49.04%
DY 2.72 3.66 2.64 2.87 3.03 1.69 0.43 35.95%
P/NAPS 0.76 0.89 0.97 1.29 3.30 3.35 9.54 -34.37%

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