[HLIND] QoQ 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- 49.67%
YoY- 127.83%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
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 560,874 574,142 658,333 659,376 627,212 591,358 560,626 0.02%
PBT 19,642 19,893 38,876 59,071 58,004 52,741 29,433 -23.61%
Tax -11,212 -7,024 -21,935 -15,769 -29,073 -27,609 -18,371 -28.02%
NP 8,430 12,869 16,941 43,302 28,931 25,132 11,062 -16.55%
-
NP to SH 8,430 12,869 16,941 43,302 28,931 25,132 11,062 -16.55%
-
Tax Rate 57.08% 35.31% 56.42% 26.69% 50.12% 52.35% 62.42% -
Total Cost 552,444 561,273 641,392 616,074 598,281 566,226 549,564 0.34%
-
Net Worth 351,010 339,886 308,018 274,207 239,137 209,037 212,111 39.86%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 14,385 - 9,315 - 8,791 - 6,712 66.15%
Div Payout % 170.65% - 54.99% - 30.39% - 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 351,010 339,886 308,018 274,207 239,137 209,037 212,111 39.86%
NOSH 287,713 259,455 248,401 228,506 234,448 237,542 268,495 4.71%
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 1.50% 2.24% 2.57% 6.57% 4.61% 4.25% 1.97% -
ROE 2.40% 3.79% 5.50% 15.79% 12.10% 12.02% 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 194.94 221.29 265.03 288.56 267.53 248.95 208.80 -4.47%
EPS 2.93 4.96 6.82 18.95 12.34 10.58 4.12 -20.31%
DPS 5.00 0.00 3.75 0.00 3.75 0.00 2.50 58.67%
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 178.21 182.42 209.17 209.50 199.28 187.89 178.13 0.02%
EPS 2.68 4.09 5.38 13.76 9.19 7.99 3.51 -16.44%
DPS 4.57 0.00 2.96 0.00 2.79 0.00 2.13 66.27%
NAPS 1.1153 1.0799 0.9787 0.8712 0.7598 0.6642 0.6739 39.87%
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 2.01 2.08 1.72 1.59 2.24 2.35 2.47 -12.82%
P/EPS 133.79 92.74 66.86 24.27 48.62 55.29 125.00 4.63%
EY 0.75 1.08 1.50 4.12 2.06 1.81 0.80 -4.20%
DY 1.28 0.00 0.82 0.00 0.63 0.00 0.49 89.56%
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 1.91 2.08 1.77 1.39 1.71 2.43 2.83 -23.03%
P/EPS 126.96 92.74 68.91 21.21 37.12 57.18 143.20 -7.70%
EY 0.79 1.08 1.45 4.71 2.69 1.75 0.70 8.38%
DY 1.34 0.00 0.80 0.00 0.82 0.00 0.42 116.56%
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