[HLIND] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 24.87%
YoY- 1103.81%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,391,132 2,464,950 2,633,332 2,438,572 2,372,261 2,303,968 2,242,504 4.36%
PBT 104,548 117,538 155,504 199,249 186,904 164,348 117,732 -7.60%
Tax -53,561 -57,918 -87,740 -90,822 -100,070 -91,960 -73,484 -18.99%
NP 50,986 59,620 67,764 108,427 86,833 72,388 44,248 9.90%
-
NP to SH 50,986 59,620 67,764 108,427 86,833 72,388 44,248 9.90%
-
Tax Rate 51.23% 49.28% 56.42% 45.58% 53.54% 55.95% 62.42% -
Total Cost 2,340,145 2,405,330 2,565,568 2,330,145 2,285,428 2,231,580 2,198,256 4.25%
-
Net Worth 317,365 331,503 308,018 283,160 245,754 216,819 212,111 30.78%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 30,349 18,979 37,260 14,747 20,077 12,319 26,849 8.50%
Div Payout % 59.52% 31.83% 54.99% 13.60% 23.12% 17.02% 60.68% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 317,365 331,503 308,018 283,160 245,754 216,819 212,111 30.78%
NOSH 260,136 253,056 248,401 235,967 240,935 246,385 268,495 -2.08%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.13% 2.42% 2.57% 4.45% 3.66% 3.14% 1.97% -
ROE 16.07% 17.98% 22.00% 38.29% 35.33% 33.39% 20.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 919.19 974.07 1,060.11 1,033.44 984.60 935.11 835.21 6.58%
EPS 19.60 23.56 27.28 45.95 36.04 29.38 16.48 12.24%
DPS 11.67 7.50 15.00 6.25 8.33 5.00 10.00 10.83%
NAPS 1.22 1.31 1.24 1.20 1.02 0.88 0.79 33.56%
Adjusted Per Share Value based on latest NOSH - 228,506
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 729.22 751.73 803.08 743.69 723.46 702.64 683.89 4.36%
EPS 15.55 18.18 20.67 33.07 26.48 22.08 13.49 9.92%
DPS 9.26 5.79 11.36 4.50 6.12 3.76 8.19 8.52%
NAPS 0.9679 1.011 0.9394 0.8636 0.7495 0.6612 0.6469 30.78%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.92 4.60 4.56 4.60 6.00 5.85 5.15 -
P/RPS 0.43 0.47 0.43 0.45 0.61 0.63 0.62 -21.63%
P/EPS 20.00 19.52 16.72 10.01 16.65 19.91 31.25 -25.71%
EY 5.00 5.12 5.98 9.99 6.01 5.02 3.20 34.61%
DY 2.98 1.63 3.29 1.36 1.39 0.85 1.94 33.09%
P/NAPS 3.21 3.51 3.68 3.83 5.88 6.65 6.52 -37.62%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 -
Price 3.72 4.60 4.70 4.02 4.58 6.05 5.90 -
P/RPS 0.40 0.47 0.44 0.39 0.47 0.65 0.71 -31.76%
P/EPS 18.98 19.52 17.23 8.75 12.71 20.59 35.80 -34.46%
EY 5.27 5.12 5.80 11.43 7.87 4.86 2.79 52.74%
DY 3.14 1.63 3.19 1.55 1.82 0.83 1.69 51.07%
P/NAPS 3.05 3.51 3.79 3.35 4.49 6.88 7.47 -44.93%

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