[HLIND] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 487.65%
YoY- -63.41%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,872,190 2,984,348 2,825,926 2,456,907 2,452,725 2,333,958 2,054,649 5.73%
PBT 140,155 290,807 330,366 115,624 137,482 156,250 49,485 18.92%
Tax -25,694 -47,660 -33,941 12,596 -55,940 -72,119 -51,812 -11.02%
NP 114,461 243,147 296,425 128,220 81,542 84,131 -2,327 -
-
NP to SH 99,087 130,686 171,927 29,835 81,542 84,131 -2,327 -
-
Tax Rate 18.33% 16.39% 10.27% -10.89% 40.69% 46.16% 104.70% -
Total Cost 2,757,729 2,741,201 2,529,501 2,328,687 2,371,183 2,249,827 2,056,976 5.00%
-
Net Worth 1,264,108 1,177,116 879,269 694,794 351,010 239,137 87,161 56.09%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 26,172 39,413 24,969 25,274 23,700 15,504 5,448 29.86%
Div Payout % 26.41% 30.16% 14.52% 84.71% 29.07% 18.43% 0.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,264,108 1,177,116 879,269 694,794 351,010 239,137 87,161 56.09%
NOSH 261,720 262,749 249,084 231,598 287,713 234,448 217,903 3.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.99% 8.15% 10.49% 5.22% 3.32% 3.60% -0.11% -
ROE 7.84% 11.10% 19.55% 4.29% 23.23% 35.18% -2.67% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,097.43 1,135.82 1,134.52 1,060.85 852.49 995.51 942.92 2.55%
EPS 37.86 49.74 69.02 12.88 28.34 35.88 -1.07 -
DPS 10.00 15.00 10.02 10.91 8.24 6.61 2.50 25.96%
NAPS 4.83 4.48 3.53 3.00 1.22 1.02 0.40 51.40%
Adjusted Per Share Value based on latest NOSH - 231,598
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 912.58 948.21 897.88 780.63 779.30 741.57 652.82 5.73%
EPS 31.48 41.52 54.63 9.48 25.91 26.73 -0.74 -
DPS 8.32 12.52 7.93 8.03 7.53 4.93 1.73 29.89%
NAPS 4.0164 3.74 2.7937 2.2076 1.1153 0.7598 0.2769 56.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.44 4.00 5.35 3.20 3.92 6.00 3.06 -
P/RPS 0.31 0.35 0.47 0.30 0.46 0.60 0.32 -0.52%
P/EPS 9.09 8.04 7.75 24.84 13.83 16.72 -286.54 -
EY 11.01 12.43 12.90 4.03 7.23 5.98 -0.35 -
DY 2.91 3.75 1.87 3.41 2.10 1.10 0.82 23.47%
P/NAPS 0.71 0.89 1.52 1.07 3.21 5.88 7.65 -32.68%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 21/05/03 -
Price 4.18 4.10 5.35 4.02 3.72 4.58 3.22 -
P/RPS 0.38 0.36 0.47 0.38 0.44 0.46 0.34 1.86%
P/EPS 11.04 8.24 7.75 31.21 13.13 12.76 -301.53 -
EY 9.06 12.13 12.90 3.20 7.62 7.84 -0.33 -
DY 2.39 3.66 1.87 2.71 2.21 1.44 0.78 20.49%
P/NAPS 0.87 0.92 1.52 1.34 3.05 4.49 8.05 -30.95%

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