[HLIND] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 2.61%
YoY- 476.26%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 2,727,801 2,872,190 2,984,348 2,825,926 2,456,907 2,452,725 2,333,958 2.63%
PBT 278,172 140,155 290,807 330,366 115,624 137,482 156,250 10.08%
Tax -36,650 -25,694 -47,660 -33,941 12,596 -55,940 -72,119 -10.66%
NP 241,522 114,461 243,147 296,425 128,220 81,542 84,131 19.20%
-
NP to SH 171,467 99,087 130,686 171,927 29,835 81,542 84,131 12.59%
-
Tax Rate 13.18% 18.33% 16.39% 10.27% -10.89% 40.69% 46.16% -
Total Cost 2,486,279 2,757,729 2,741,201 2,529,501 2,328,687 2,371,183 2,249,827 1.67%
-
Net Worth 1,365,226 1,264,108 1,177,116 879,269 694,794 351,010 239,137 33.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 44,465 26,172 39,413 24,969 25,274 23,700 15,504 19.18%
Div Payout % 25.93% 26.41% 30.16% 14.52% 84.71% 29.07% 18.43% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,365,226 1,264,108 1,177,116 879,269 694,794 351,010 239,137 33.67%
NOSH 261,537 261,720 262,749 249,084 231,598 287,713 234,448 1.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.85% 3.99% 8.15% 10.49% 5.22% 3.32% 3.60% -
ROE 12.56% 7.84% 11.10% 19.55% 4.29% 23.23% 35.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,042.99 1,097.43 1,135.82 1,134.52 1,060.85 852.49 995.51 0.77%
EPS 65.56 37.86 49.74 69.02 12.88 28.34 35.88 10.56%
DPS 17.00 10.00 15.00 10.02 10.91 8.24 6.61 17.04%
NAPS 5.22 4.83 4.48 3.53 3.00 1.22 1.02 31.25%
Adjusted Per Share Value based on latest NOSH - 249,084
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 866.70 912.58 948.21 897.88 780.63 779.30 741.57 2.63%
EPS 54.48 31.48 41.52 54.63 9.48 25.91 26.73 12.59%
DPS 14.13 8.32 12.52 7.93 8.03 7.53 4.93 19.17%
NAPS 4.3377 4.0164 3.74 2.7937 2.2076 1.1153 0.7598 33.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.66 3.44 4.00 5.35 3.20 3.92 6.00 -
P/RPS 0.45 0.31 0.35 0.47 0.30 0.46 0.60 -4.67%
P/EPS 7.11 9.09 8.04 7.75 24.84 13.83 16.72 -13.27%
EY 14.07 11.01 12.43 12.90 4.03 7.23 5.98 15.31%
DY 3.65 2.91 3.75 1.87 3.41 2.10 1.10 22.11%
P/NAPS 0.89 0.71 0.89 1.52 1.07 3.21 5.88 -26.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 -
Price 4.31 4.18 4.10 5.35 4.02 3.72 4.58 -
P/RPS 0.41 0.38 0.36 0.47 0.38 0.44 0.46 -1.89%
P/EPS 6.57 11.04 8.24 7.75 31.21 13.13 12.76 -10.46%
EY 15.21 9.06 12.13 12.90 3.20 7.62 7.84 11.67%
DY 3.94 2.39 3.66 1.87 2.71 2.21 1.44 18.25%
P/NAPS 0.83 0.87 0.92 1.52 1.34 3.05 4.49 -24.51%

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