[HLIND] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -12.02%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,388,772 2,397,802 2,391,132 2,464,950 2,633,332 2,438,572 2,372,261 0.46%
PBT -139,424 105,414 104,548 117,538 155,504 199,249 186,904 -
Tax -9,608 36,500 -53,561 -57,918 -87,740 -90,822 -100,070 -79.00%
NP -149,032 141,914 50,986 59,620 67,764 108,427 86,833 -
-
NP to SH -230,516 72,383 50,986 59,620 67,764 108,427 86,833 -
-
Tax Rate - -34.63% 51.23% 49.28% 56.42% 45.58% 53.54% -
Total Cost 2,537,804 2,255,888 2,340,145 2,405,330 2,565,568 2,330,145 2,285,428 7.22%
-
Net Worth 206,570 810,809 317,365 331,503 308,018 283,160 245,754 -10.92%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 31,617 21,896 30,349 18,979 37,260 14,747 20,077 35.31%
Div Payout % 0.00% 30.25% 59.52% 31.83% 54.99% 13.60% 23.12% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 206,570 810,809 317,365 331,503 308,018 283,160 245,754 -10.92%
NOSH 210,786 250,249 260,136 253,056 248,401 235,967 240,935 -8.51%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.24% 5.92% 2.13% 2.42% 2.57% 4.45% 3.66% -
ROE -111.59% 8.93% 16.07% 17.98% 22.00% 38.29% 35.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,133.27 958.16 919.19 974.07 1,060.11 1,033.44 984.60 9.81%
EPS -91.80 29.41 19.60 23.56 27.28 45.95 36.04 -
DPS 15.00 8.75 11.67 7.50 15.00 6.25 8.33 47.95%
NAPS 0.98 3.24 1.22 1.31 1.24 1.20 1.02 -2.62%
Adjusted Per Share Value based on latest NOSH - 259,455
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 758.98 761.85 759.73 783.19 836.69 774.81 753.74 0.46%
EPS -73.24 23.00 16.20 18.94 21.53 34.45 27.59 -
DPS 10.05 6.96 9.64 6.03 11.84 4.69 6.38 35.34%
NAPS 0.6563 2.5762 1.0084 1.0533 0.9787 0.8997 0.7808 -10.92%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.08 3.38 3.92 4.60 4.56 4.60 6.00 -
P/RPS 0.27 0.35 0.43 0.47 0.43 0.45 0.61 -41.89%
P/EPS -2.82 11.69 20.00 19.52 16.72 10.01 16.65 -
EY -35.51 8.56 5.00 5.12 5.98 9.99 6.01 -
DY 4.87 2.59 2.98 1.63 3.29 1.36 1.39 130.50%
P/NAPS 3.14 1.04 3.21 3.51 3.68 3.83 5.88 -34.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 23/08/05 16/05/05 28/02/05 25/11/04 26/08/04 17/05/04 -
Price 3.00 3.30 3.72 4.60 4.70 4.02 4.58 -
P/RPS 0.26 0.34 0.40 0.47 0.44 0.39 0.47 -32.58%
P/EPS -2.74 11.41 18.98 19.52 17.23 8.75 12.71 -
EY -36.45 8.76 5.27 5.12 5.80 11.43 7.87 -
DY 5.00 2.65 3.14 1.63 3.19 1.55 1.82 96.03%
P/NAPS 3.06 1.02 3.05 3.51 3.79 3.35 4.49 -22.53%

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