[HLIND] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 305.01%
YoY- -21.15%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 661,268 593,993 597,193 604,453 560,874 574,142 658,333 0.29%
PBT 74,473 49,004 -34,856 27,003 19,642 19,893 38,876 54.30%
Tax -13,200 -5,556 -2,402 33,754 -11,212 -7,024 -21,935 -28.74%
NP 61,273 43,448 -37,258 60,757 8,430 12,869 16,941 135.80%
-
NP to SH 33,188 20,134 -57,629 34,142 8,430 12,869 16,941 56.62%
-
Tax Rate 17.72% 11.34% - -125.00% 57.08% 35.31% 56.42% -
Total Cost 599,995 550,545 634,451 543,696 552,444 561,273 641,392 -4.35%
-
Net Worth 694,794 1,451,971 206,570 237,137 351,010 339,886 308,018 72.08%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 17,369 - 7,904 - 14,385 - 9,315 51.55%
Div Payout % 52.34% - 0.00% - 170.65% - 54.99% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 694,794 1,451,971 206,570 237,137 351,010 339,886 308,018 72.08%
NOSH 231,598 241,995 210,786 237,137 287,713 259,455 248,401 -4.56%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.27% 7.31% -6.24% 10.05% 1.50% 2.24% 2.57% -
ROE 4.78% 1.39% -27.90% 14.40% 2.40% 3.79% 5.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 285.52 245.46 283.32 254.90 194.94 221.29 265.03 5.09%
EPS 13.27 8.04 -22.95 14.70 2.93 4.96 6.82 55.91%
DPS 7.50 0.00 3.75 0.00 5.00 0.00 3.75 58.80%
NAPS 3.00 6.00 0.98 1.00 1.22 1.31 1.24 80.31%
Adjusted Per Share Value based on latest NOSH - 237,137
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 201.67 181.15 182.12 184.34 171.05 175.10 200.77 0.29%
EPS 10.12 6.14 -17.58 10.41 2.57 3.92 5.17 56.54%
DPS 5.30 0.00 2.41 0.00 4.39 0.00 2.84 51.63%
NAPS 2.1189 4.4281 0.63 0.7232 1.0705 1.0365 0.9394 72.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.20 2.99 3.08 3.38 3.92 4.60 4.56 -
P/RPS 1.12 1.22 1.09 1.33 2.01 2.08 1.72 -24.89%
P/EPS 22.33 35.94 -11.27 23.48 133.79 92.74 66.86 -51.89%
EY 4.48 2.78 -8.88 4.26 0.75 1.08 1.50 107.52%
DY 2.34 0.00 1.22 0.00 1.28 0.00 0.82 101.31%
P/NAPS 1.07 0.50 3.14 3.38 3.21 3.51 3.68 -56.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 28/02/05 25/11/04 -
Price 4.02 3.18 3.00 3.30 3.72 4.60 4.70 -
P/RPS 1.41 1.30 1.06 1.29 1.91 2.08 1.77 -14.07%
P/EPS 28.05 38.22 -10.97 22.92 126.96 92.74 68.91 -45.10%
EY 3.56 2.62 -9.11 4.36 0.79 1.08 1.45 82.09%
DY 1.87 0.00 1.25 0.00 1.34 0.00 0.80 76.22%
P/NAPS 1.34 0.53 3.06 3.30 3.05 3.51 3.79 -50.03%

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