[HLIND] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 332.04%
YoY- -95.02%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,082,563 2,897,761 2,814,282 2,356,513 2,519,063 2,200,825 2,008,427 7.39%
PBT 252,487 296,769 331,866 60,793 175,844 102,554 31,362 41.52%
Tax -34,731 -48,143 -30,859 14,584 -73,801 -56,632 -41,088 -2.76%
NP 217,756 248,626 301,007 75,377 102,043 45,922 -9,726 -
-
NP to SH 150,154 133,460 167,553 5,077 102,043 45,922 -9,726 -
-
Tax Rate 13.76% 16.22% 9.30% -23.99% 41.97% 55.22% 131.01% -
Total Cost 2,864,807 2,649,135 2,513,275 2,281,136 2,417,020 2,154,903 2,018,153 6.00%
-
Net Worth 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 102,424 52.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 39,361 25,592 29,885 22,290 18,106 6,712 21,994 10.17%
Div Payout % 26.21% 19.18% 17.84% 439.04% 17.74% 14.62% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 102,424 52.01%
NOSH 261,704 262,734 249,792 241,995 259,455 237,542 217,923 3.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.06% 8.58% 10.70% 3.20% 4.05% 2.09% -0.48% -
ROE 11.85% 11.65% 20.14% 0.35% 30.02% 21.97% -9.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1,177.88 1,102.92 1,126.65 973.79 970.90 926.50 921.62 4.16%
EPS 57.38 50.80 67.08 2.10 39.33 19.33 -4.46 -
DPS 15.00 9.74 11.96 9.21 6.98 2.83 10.10 6.80%
NAPS 4.84 4.36 3.33 6.00 1.31 0.88 0.47 47.44%
Adjusted Per Share Value based on latest NOSH - 241,995
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 940.08 883.73 858.27 718.66 768.23 671.18 612.51 7.39%
EPS 45.79 40.70 51.10 1.55 31.12 14.00 -2.97 -
DPS 12.00 7.80 9.11 6.80 5.52 2.05 6.71 10.16%
NAPS 3.8629 3.4935 2.5368 4.4281 1.0365 0.6375 0.3124 52.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.66 5.05 5.65 2.99 4.60 5.85 3.82 -
P/RPS 0.31 0.46 0.50 0.31 0.47 0.63 0.41 -4.54%
P/EPS 6.38 9.94 8.42 142.52 11.70 30.26 -85.59 -
EY 15.68 10.06 11.87 0.70 8.55 3.30 -1.17 -
DY 4.10 1.93 2.12 3.08 1.52 0.48 2.64 7.60%
P/NAPS 0.76 1.16 1.70 0.50 3.51 6.65 8.13 -32.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 -
Price 3.50 4.28 5.55 3.18 4.60 6.05 3.02 -
P/RPS 0.30 0.39 0.49 0.33 0.47 0.65 0.33 -1.57%
P/EPS 6.10 8.43 8.27 151.57 11.70 31.30 -67.67 -
EY 16.39 11.87 12.09 0.66 8.55 3.20 -1.48 -
DY 4.29 2.28 2.16 2.90 1.52 0.47 3.34 4.25%
P/NAPS 0.72 0.98 1.67 0.53 3.51 6.88 6.43 -30.55%

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