[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -179.62%
YoY- -440.17%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,574,243 1,852,454 1,191,186 597,193 2,397,802 1,793,349 1,232,475 63.61%
PBT 172,787 88,622 14,148 -34,856 105,414 78,411 58,769 105.63%
Tax -20,207 -21,158 -7,958 -2,402 36,500 -40,171 -28,959 -21.38%
NP 152,580 67,464 6,190 -37,258 141,914 38,240 29,810 197.88%
-
NP to SH 43,461 -4,306 -37,495 -57,629 72,383 38,240 29,810 28.66%
-
Tax Rate 11.69% 23.87% 56.25% - -34.63% 51.23% 49.28% -
Total Cost 2,421,663 1,784,990 1,184,996 634,451 2,255,888 1,755,109 1,202,665 59.66%
-
Net Worth 853,923 269,686 1,179,088 206,570 810,809 317,365 331,503 88.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 30,114 10,113 7,369 7,904 21,896 22,761 9,489 116.41%
Div Payout % 69.29% 0.00% 0.00% 0.00% 30.25% 59.52% 31.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 853,923 269,686 1,179,088 206,570 810,809 317,365 331,503 88.23%
NOSH 267,687 89,895 196,514 210,786 250,249 260,136 253,056 3.82%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.93% 3.64% 0.52% -6.24% 5.92% 2.13% 2.42% -
ROE 5.09% -1.60% -3.18% -27.90% 8.93% 12.05% 8.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 961.66 2,060.67 606.16 283.32 958.16 689.39 487.04 57.58%
EPS 17.50 -1.72 -14.95 -22.95 29.41 14.70 11.78 30.28%
DPS 11.25 11.25 3.75 3.75 8.75 8.75 3.75 108.42%
NAPS 3.19 3.00 6.00 0.98 3.24 1.22 1.31 81.29%
Adjusted Per Share Value based on latest NOSH - 210,786
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 785.06 564.94 363.27 182.12 731.25 546.91 375.87 63.61%
EPS 13.25 -1.31 -11.43 -17.58 22.07 11.66 9.09 28.64%
DPS 9.18 3.08 2.25 2.41 6.68 6.94 2.89 116.54%
NAPS 2.6042 0.8225 3.5958 0.63 2.4727 0.9679 1.011 88.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.16 3.20 2.99 3.08 3.38 3.92 4.60 -
P/RPS 0.43 0.16 0.49 1.09 0.35 0.57 0.94 -40.71%
P/EPS 25.62 -66.81 -15.67 -11.27 11.69 26.67 39.05 -24.55%
EY 3.90 -1.50 -6.38 -8.88 8.56 3.75 2.56 32.50%
DY 2.70 3.52 1.25 1.22 2.59 2.23 0.82 121.81%
P/NAPS 1.30 1.07 0.50 3.14 1.04 3.21 3.51 -48.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 28/02/05 -
Price 3.88 4.02 3.18 3.00 3.30 3.72 4.60 -
P/RPS 0.40 0.20 0.52 1.06 0.34 0.54 0.94 -43.51%
P/EPS 23.90 -83.92 -16.67 -10.97 11.41 25.31 39.05 -27.97%
EY 4.18 -1.19 -6.00 -9.11 8.76 3.95 2.56 38.78%
DY 2.90 2.80 1.18 1.25 2.65 2.35 0.82 132.66%
P/NAPS 1.22 1.34 0.53 3.06 1.02 3.05 3.51 -50.66%

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