[HLIND] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 14.22%
YoY- 3200.24%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,559,240 3,082,563 2,897,761 2,814,282 2,356,513 2,519,063 2,200,825 2.54%
PBT 135,335 252,487 296,769 331,866 60,793 175,844 102,554 4.72%
Tax -27,398 -34,731 -48,143 -30,859 14,584 -73,801 -56,632 -11.38%
NP 107,937 217,756 248,626 301,007 75,377 102,043 45,922 15.29%
-
NP to SH 102,802 150,154 133,460 167,553 5,077 102,043 45,922 14.36%
-
Tax Rate 20.24% 13.76% 16.22% 9.30% -23.99% 41.97% 55.22% -
Total Cost 2,451,303 2,864,807 2,649,135 2,513,275 2,281,136 2,417,020 2,154,903 2.16%
-
Net Worth 1,325,953 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 36.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31,398 39,361 25,592 29,885 22,290 18,106 6,712 29.29%
Div Payout % 30.54% 26.21% 19.18% 17.84% 439.04% 17.74% 14.62% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,325,953 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 36.01%
NOSH 261,529 261,704 262,734 249,792 241,995 259,455 237,542 1.61%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.22% 7.06% 8.58% 10.70% 3.20% 4.05% 2.09% -
ROE 7.75% 11.85% 11.65% 20.14% 0.35% 30.02% 21.97% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 978.57 1,177.88 1,102.92 1,126.65 973.79 970.90 926.50 0.91%
EPS 39.31 57.38 50.80 67.08 2.10 39.33 19.33 12.54%
DPS 12.00 15.00 9.74 11.96 9.21 6.98 2.83 27.19%
NAPS 5.07 4.84 4.36 3.33 6.00 1.31 0.88 33.85%
Adjusted Per Share Value based on latest NOSH - 249,792
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 813.14 979.42 920.70 894.18 748.73 800.38 699.27 2.54%
EPS 32.66 47.71 42.40 53.24 1.61 32.42 14.59 14.35%
DPS 9.98 12.51 8.13 9.50 7.08 5.75 2.13 29.32%
NAPS 4.2129 4.0245 3.6397 2.6429 4.6133 1.0799 0.6642 36.01%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.53 3.66 5.05 5.65 2.99 4.60 5.85 -
P/RPS 0.46 0.31 0.46 0.50 0.31 0.47 0.63 -5.10%
P/EPS 11.52 6.38 9.94 8.42 142.52 11.70 30.26 -14.85%
EY 8.68 15.68 10.06 11.87 0.70 8.55 3.30 17.47%
DY 2.65 4.10 1.93 2.12 3.08 1.52 0.48 32.90%
P/NAPS 0.89 0.76 1.16 1.70 0.50 3.51 6.65 -28.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 -
Price 4.67 3.50 4.28 5.55 3.18 4.60 6.05 -
P/RPS 0.48 0.30 0.39 0.49 0.33 0.47 0.65 -4.92%
P/EPS 11.88 6.10 8.43 8.27 151.57 11.70 31.30 -14.89%
EY 8.42 16.39 11.87 12.09 0.66 8.55 3.20 17.47%
DY 2.57 4.29 2.28 2.16 2.90 1.52 0.47 32.69%
P/NAPS 0.92 0.72 0.98 1.67 0.53 3.51 6.88 -28.46%

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