[HLIND] QoQ Cumulative 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- 66.49%
YoY- 1103.81%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,793,349 1,232,475 658,333 2,438,572 1,779,196 1,151,984 560,626 116.94%
PBT 78,411 58,769 38,876 199,249 140,178 82,174 29,433 92.05%
Tax -40,171 -28,959 -21,935 -90,822 -75,053 -45,980 -18,371 68.38%
NP 38,240 29,810 16,941 108,427 65,125 36,194 11,062 128.45%
-
NP to SH 38,240 29,810 16,941 108,427 65,125 36,194 11,062 128.45%
-
Tax Rate 51.23% 49.28% 56.42% 45.58% 53.54% 55.95% 62.42% -
Total Cost 1,755,109 1,202,665 641,392 2,330,145 1,714,071 1,115,790 549,564 116.71%
-
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 22,761 9,489 9,315 14,747 15,058 6,159 6,712 125.54%
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 12.05% 8.99% 5.50% 38.29% 26.50% 16.69% 5.22% -
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 689.39 487.04 265.03 1,033.44 738.45 467.55 208.80 121.56%
EPS 14.70 11.78 6.82 45.95 27.03 14.69 4.12 133.31%
DPS 8.75 3.75 3.75 6.25 6.25 2.50 2.50 130.34%
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 569.80 391.59 209.17 774.81 565.30 366.02 178.13 116.94%
EPS 12.15 9.47 5.38 34.45 20.69 11.50 3.51 128.65%
DPS 7.23 3.02 2.96 4.69 4.78 1.96 2.13 125.69%
NAPS 1.0084 1.0533 0.9787 0.8997 0.7808 0.6889 0.6739 30.79%
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 0.57 0.94 1.72 0.45 0.81 1.25 2.47 -62.34%
P/EPS 26.67 39.05 66.86 10.01 22.20 39.82 125.00 -64.26%
EY 3.75 2.56 1.50 9.99 4.51 2.51 0.80 179.82%
DY 2.23 0.82 0.82 1.36 1.04 0.43 0.49 174.37%
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 0.54 0.94 1.77 0.39 0.62 1.29 2.83 -66.82%
P/EPS 25.31 39.05 68.91 8.75 16.94 41.18 143.20 -68.47%
EY 3.95 2.56 1.45 11.43 5.90 2.43 0.70 216.62%
DY 2.35 0.82 0.80 1.55 1.36 0.41 0.42 214.84%
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