[HLIND] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 5.42%
YoY- 588.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,803,202 2,720,948 2,336,662 2,536,279 2,088,280 1,986,430 2,284,618 3.46%
PBT 265,861 305,710 31,682 208,692 58,199 4,994 -18,607 -
Tax -43,743 -30,221 13,116 -94,386 -41,608 -32,229 17,059 -
NP 222,118 275,489 44,798 114,306 16,591 -27,235 -1,548 -
-
NP to SH 121,326 146,696 -2,188 114,306 16,591 -27,235 -130,875 -
-
Tax Rate 16.45% 9.89% -41.40% 45.23% 71.49% 645.35% - -
Total Cost 2,581,084 2,445,459 2,291,864 2,421,973 2,071,689 2,013,665 2,286,166 2.04%
-
Net Worth 1,106,234 831,020 206,570 308,018 212,111 107,064 150,429 39.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 25,592 29,885 22,290 18,106 12,160 31,959 46,251 -9.38%
Div Payout % 21.09% 20.37% 0.00% 15.84% 73.30% 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,106,234 831,020 206,570 308,018 212,111 107,064 150,429 39.42%
NOSH 262,763 250,307 210,786 248,401 268,495 218,499 218,013 3.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.92% 10.12% 1.92% 4.51% 0.79% -1.37% -0.07% -
ROE 10.97% 17.65% -1.06% 37.11% 7.82% -25.44% -87.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,066.82 1,087.04 1,108.55 1,021.04 777.77 909.12 1,047.93 0.29%
EPS 46.17 58.61 -1.04 46.02 6.18 -12.46 -60.03 -
DPS 9.74 11.94 10.57 7.29 4.53 14.70 21.22 -12.16%
NAPS 4.21 3.32 0.98 1.24 0.79 0.49 0.69 35.15%
Adjusted Per Share Value based on latest NOSH - 248,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 890.66 864.52 742.43 805.85 663.51 631.15 725.89 3.46%
EPS 38.55 46.61 -0.70 36.32 5.27 -8.65 -41.58 -
DPS 8.13 9.50 7.08 5.75 3.86 10.15 14.70 -9.39%
NAPS 3.5148 2.6404 0.6563 0.9787 0.6739 0.3402 0.478 39.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.98 4.24 3.08 4.56 5.15 4.92 4.36 -
P/RPS 0.37 0.39 0.28 0.45 0.66 0.54 0.42 -2.08%
P/EPS 8.62 7.23 -296.72 9.91 83.34 -39.47 -7.26 -
EY 11.60 13.82 -0.34 10.09 1.20 -2.53 -13.77 -
DY 2.45 2.82 3.43 1.60 0.88 2.99 4.87 -10.81%
P/NAPS 0.95 1.28 3.14 3.68 6.52 10.04 6.32 -27.07%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 -
Price 4.18 5.95 3.00 4.70 5.90 4.92 4.84 -
P/RPS 0.39 0.55 0.27 0.46 0.76 0.54 0.46 -2.71%
P/EPS 9.05 10.15 -289.01 10.21 95.48 -39.47 -8.06 -
EY 11.05 9.85 -0.35 9.79 1.05 -2.53 -12.40 -
DY 2.33 2.01 3.52 1.55 0.77 2.99 4.38 -9.98%
P/NAPS 0.99 1.79 3.06 3.79 7.47 10.04 7.01 -27.82%

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