[HLIND] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -4.53%
YoY- 179.14%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 703,768 672,912 687,327 743,898 721,789 661,268 593,993 12.00%
PBT 38,971 72,973 75,160 98,067 84,166 74,473 49,004 -14.19%
Tax -8,010 -16,282 -6,194 -12,416 951 -13,200 -5,556 27.70%
NP 30,961 56,691 68,966 85,651 85,117 61,273 43,448 -20.26%
-
NP to SH 5,119 37,562 40,991 45,606 47,768 33,188 20,134 -59.96%
-
Tax Rate 20.55% 22.31% 8.24% 12.66% -1.13% 17.72% 11.34% -
Total Cost 672,807 616,221 618,361 658,247 636,672 599,995 550,545 14.34%
-
Net Worth 975,734 879,269 831,810 831,020 681,381 694,794 1,451,971 -23.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 12,454 - 12,515 - 17,369 - -
Div Payout % - 33.16% - 27.44% - 52.34% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 975,734 879,269 831,810 831,020 681,381 694,794 1,451,971 -23.33%
NOSH 240,328 249,084 249,792 250,307 227,127 231,598 241,995 -0.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.40% 8.42% 10.03% 11.51% 11.79% 9.27% 7.31% -
ROE 0.52% 4.27% 4.93% 5.49% 7.01% 4.78% 1.39% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 292.84 270.15 275.16 297.19 317.79 285.52 245.46 12.52%
EPS 2.13 15.08 16.41 18.22 19.29 13.27 8.04 -58.85%
DPS 0.00 5.00 0.00 5.00 0.00 7.50 0.00 -
NAPS 4.06 3.53 3.33 3.32 3.00 3.00 6.00 -22.97%
Adjusted Per Share Value based on latest NOSH - 250,307
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 214.63 205.22 209.61 226.87 220.12 201.67 181.15 12.00%
EPS 1.56 11.46 12.50 13.91 14.57 10.12 6.14 -59.98%
DPS 0.00 3.80 0.00 3.82 0.00 5.30 0.00 -
NAPS 2.9757 2.6815 2.5368 2.5343 2.078 2.1189 4.4281 -23.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.00 5.35 5.65 4.24 4.16 3.20 2.99 -
P/RPS 1.71 1.98 2.05 1.43 1.31 1.12 1.22 25.32%
P/EPS 234.74 35.48 34.43 23.27 19.78 22.33 35.94 250.61%
EY 0.43 2.82 2.90 4.30 5.06 4.48 2.78 -71.28%
DY 0.00 0.93 0.00 1.18 0.00 2.34 0.00 -
P/NAPS 1.23 1.52 1.70 1.28 1.39 1.07 0.50 82.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 -
Price 3.94 5.35 5.55 5.95 3.88 4.02 3.18 -
P/RPS 1.35 1.98 2.02 2.00 1.22 1.41 1.30 2.55%
P/EPS 184.98 35.48 33.82 32.66 18.45 28.05 38.22 186.95%
EY 0.54 2.82 2.96 3.06 5.42 3.56 2.62 -65.20%
DY 0.00 0.93 0.00 0.84 0.00 1.87 0.00 -
P/NAPS 0.97 1.52 1.67 1.79 1.29 1.34 0.53 49.78%

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