[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

HLIB_KLSE Q3 FY061.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	2,872,190	2,984,348	2,825,926	2,456,907	2,452,725	2,333,958	2,054,649	5.73%
YoY %	-3.76%	5.61%	15.02%	0.17%	5.09%	13.59%	-	-
Horiz. %	139.79%	145.25%	137.54%	119.58%	119.37%	113.59%	100.00%	-
PBT	140,155	290,807	330,366	115,624	137,482	156,250	49,485	18.92%
YoY %	-51.80%	-11.97%	185.72%	-15.90%	-12.01%	215.75%	-	-
Horiz. %	283.23%	587.67%	667.61%	233.65%	277.83%	315.75%	100.00%	-
Tax	-25,694	-47,660	-33,941	12,596	-55,940	-72,119	-51,812	-11.02%
YoY %	46.09%	-40.42%	-369.46%	122.52%	22.43%	-39.19%	-	-
Horiz. %	49.59%	91.99%	65.51%	-24.31%	107.97%	139.19%	100.00%	-
NP	114,461	243,147	296,425	128,220	81,542	84,131	-2,327	-
YoY %	-52.93%	-17.97%	131.18%	57.24%	-3.08%	3,715.43%	-	-
Horiz. %	-4,918.82%	-10,448.95%	-12,738.50%	-5,510.10%	-3,504.17%	-3,615.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,087	130,686	171,927	29,835	81,542	84,131	-2,327	-
YoY %	-24.18%	-23.99%	476.26%	-63.41%	-3.08%	3,715.43%	-	-
Horiz. %	-4,258.14%	-5,616.07%	-7,388.35%	-1,282.12%	-3,504.17%	-3,615.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.33%	16.39%	10.27%	-10.89%	40.69%	46.16%	104.70%	-
YoY %	11.84%	59.59%	194.31%	-126.76%	-11.85%	-55.91%	-	-
Horiz. %	17.51%	15.65%	9.81%	-10.40%	38.86%	44.09%	100.00%	-
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%
YoY %	0.60%	8.37%	8.62%	-1.79%	5.39%	9.38%	-	-
Horiz. %	134.07%	133.26%	122.97%	113.21%	115.28%	109.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,264,108	1,177,116	879,269	694,794	351,010	239,137	87,161	56.09%
YoY %	7.39%	33.87%	26.55%	97.94%	46.78%	174.36%	-	-
Horiz. %	1,450.31%	1,350.51%	1,008.79%	797.14%	402.71%	274.36%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	26,172	39,413	24,969	25,274	23,700	15,504	5,448	29.86%
YoY %	-33.60%	57.85%	-1.21%	6.64%	52.86%	184.58%	-	-
Horiz. %	480.40%	723.44%	458.31%	463.91%	435.02%	284.58%	100.00%	-
Div Payout %	26.41%	30.16%	14.52%	84.71%	29.07%	18.43%	0.00%	-
YoY %	-12.43%	107.71%	-82.86%	191.40%	57.73%	0.00%	-	-
Horiz. %	143.30%	163.65%	78.78%	459.63%	157.73%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	1,264,108	1,177,116	879,269	694,794	351,010	239,137	87,161	56.09%
YoY %	7.39%	33.87%	26.55%	97.94%	46.78%	174.36%	-	-
Horiz. %	1,450.31%	1,350.51%	1,008.79%	797.14%	402.71%	274.36%	100.00%	-
NOSH	261,720	262,749	249,084	231,598	287,713	234,448	217,903	3.09%
YoY %	-0.39%	5.49%	7.55%	-19.50%	22.72%	7.59%	-	-
Horiz. %	120.11%	120.58%	114.31%	106.28%	132.04%	107.59%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	3.99%	8.15%	10.49%	5.22%	3.32%	3.60%	-0.11%	-
YoY %	-51.04%	-22.31%	100.96%	57.23%	-7.78%	3,372.73%	-	-
Horiz. %	-3,627.27%	-7,409.09%	-9,536.36%	-4,745.45%	-3,018.18%	-3,272.73%	100.00%	-
ROE	7.84%	11.10%	19.55%	4.29%	23.23%	35.18%	-2.67%	-
YoY %	-29.37%	-43.22%	355.71%	-81.53%	-33.97%	1,417.60%	-	-
Horiz. %	-293.63%	-415.73%	-732.21%	-160.67%	-870.04%	-1,317.60%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	1,097.43	1,135.82	1,134.52	1,060.85	852.49	995.51	942.92	2.55%
YoY %	-3.38%	0.11%	6.94%	24.44%	-14.37%	5.58%	-	-
Horiz. %	116.39%	120.46%	120.32%	112.51%	90.41%	105.58%	100.00%	-
EPS	37.86	49.74	69.02	12.88	28.34	35.88	-1.07	-
YoY %	-23.88%	-27.93%	435.87%	-54.55%	-21.01%	3,453.27%	-	-
Horiz. %	-3,538.32%	-4,648.60%	-6,450.47%	-1,203.74%	-2,648.60%	-3,353.27%	100.00%	-
DPS	10.00	15.00	10.02	10.91	8.24	6.61	2.50	25.96%
YoY %	-33.33%	49.70%	-8.16%	32.40%	24.66%	164.40%	-	-
Horiz. %	400.00%	600.00%	400.80%	436.40%	329.60%	264.40%	100.00%	-
NAPS	4.83	4.48	3.53	3.00	1.22	1.02	0.40	51.40%
YoY %	7.81%	26.91%	17.67%	145.90%	19.61%	155.00%	-	-
Horiz. %	1,207.50%	1,120.00%	882.50%	750.00%	305.00%	255.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 231,598
RPS	875.93	910.13	861.82	749.28	748.00	711.78	626.60	5.73%
YoY %	-3.76%	5.61%	15.02%	0.17%	5.09%	13.59%	-	-
Horiz. %	139.79%	145.25%	137.54%	119.58%	119.37%	113.59%	100.00%	-
EPS	30.22	39.86	52.43	9.10	24.87	25.66	-0.71	-
YoY %	-24.18%	-23.97%	476.15%	-63.41%	-3.08%	3,714.08%	-	-
Horiz. %	-4,256.34%	-5,614.08%	-7,384.51%	-1,281.69%	-3,502.82%	-3,614.08%	100.00%	-
DPS	7.98	12.02	7.61	7.71	7.23	4.73	1.66	29.88%
YoY %	-33.61%	57.95%	-1.30%	6.64%	52.85%	184.94%	-	-
Horiz. %	480.72%	724.10%	458.43%	464.46%	435.54%	284.94%	100.00%	-
NAPS	3.8551	3.5898	2.6815	2.1189	1.0705	0.7293	0.2658	56.10%
YoY %	7.39%	33.87%	26.55%	97.94%	46.78%	174.38%	-	-
Horiz. %	1,450.38%	1,350.56%	1,008.84%	797.18%	402.75%	274.38%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-11.43%	-25.53%	56.67%	-34.78%	-23.33%	87.50%	-	-
Horiz. %	96.88%	109.38%	146.87%	93.75%	143.75%	187.50%	100.00%	-
P/EPS	9.09	8.04	7.75	24.84	13.83	16.72	-286.54	-
YoY %	13.06%	3.74%	-68.80%	79.61%	-17.28%	105.84%	-	-
Horiz. %	-3.17%	-2.81%	-2.70%	-8.67%	-4.83%	-5.84%	100.00%	-
EY	11.01	12.43	12.90	4.03	7.23	5.98	-0.35	-
YoY %	-11.42%	-3.64%	220.10%	-44.26%	20.90%	1,808.57%	-	-
Horiz. %	-3,145.71%	-3,551.43%	-3,685.71%	-1,151.43%	-2,065.71%	-1,708.57%	100.00%	-
DY	2.91	3.75	1.87	3.41	2.10	1.10	0.82	23.47%
YoY %	-22.40%	100.53%	-45.16%	62.38%	90.91%	34.15%	-	-
Horiz. %	354.88%	457.32%	228.05%	415.85%	256.10%	134.15%	100.00%	-
P/NAPS	0.71	0.89	1.52	1.07	3.21	5.88	7.65	-32.68%
YoY %	-20.22%	-41.45%	42.06%	-66.67%	-45.41%	-23.14%	-	-
Horiz. %	9.28%	11.63%	19.87%	13.99%	41.96%	76.86%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
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%
YoY %	5.56%	-23.40%	23.68%	-13.64%	-4.35%	35.29%	-	-
Horiz. %	111.76%	105.88%	138.24%	111.76%	129.41%	135.29%	100.00%	-
P/EPS	11.04	8.24	7.75	31.21	13.13	12.76	-301.53	-
YoY %	33.98%	6.32%	-75.17%	137.70%	2.90%	104.23%	-	-
Horiz. %	-3.66%	-2.73%	-2.57%	-10.35%	-4.35%	-4.23%	100.00%	-
EY	9.06	12.13	12.90	3.20	7.62	7.84	-0.33	-
YoY %	-25.31%	-5.97%	303.12%	-58.01%	-2.81%	2,475.76%	-	-
Horiz. %	-2,745.45%	-3,675.76%	-3,909.09%	-969.70%	-2,309.09%	-2,375.76%	100.00%	-
DY	2.39	3.66	1.87	2.71	2.21	1.44	0.78	20.49%
YoY %	-34.70%	95.72%	-31.00%	22.62%	53.47%	84.62%	-	-
Horiz. %	306.41%	469.23%	239.74%	347.44%	283.33%	184.62%	100.00%	-
P/NAPS	0.87	0.92	1.52	1.34	3.05	4.49	8.05	-30.95%
YoY %	-5.43%	-39.47%	13.43%	-56.07%	-32.07%	-44.22%	-	-
Horiz. %	10.81%	11.43%	18.88%	16.65%	37.89%	55.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos