[HLIND] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -220.73%
YoY- 80.66%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 560,626 554,762 494,079 478,813 516,766 564,991 447,857 16.13%
PBT 29,433 16,072 4,308 8,386 22,435 14,356 -13,815 -
Tax -18,371 2,934 -13,586 -12,585 -18,957 -6,684 13,815 -
NP 11,062 19,006 -9,278 -4,199 3,478 7,672 0 -
-
NP to SH 11,062 19,006 -9,278 -4,199 3,478 7,672 -16,677 -
-
Tax Rate 62.42% -18.26% 315.37% 150.07% 84.50% 46.56% - -
Total Cost 549,564 535,756 503,357 483,012 513,288 557,319 447,857 14.60%
-
Net Worth 212,111 132,088 87,161 102,424 107,064 93,572 108,857 55.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,712 - - 5,448 - - 16,546 -45.17%
Div Payout % 60.68% - - 0.00% - - 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 212,111 132,088 87,161 102,424 107,064 93,572 108,857 55.94%
NOSH 268,495 244,607 217,903 217,923 218,499 217,611 217,715 14.98%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.97% 3.43% -1.88% -0.88% 0.67% 1.36% 0.00% -
ROE 5.22% 14.39% -10.64% -4.10% 3.25% 8.20% -15.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 208.80 226.80 226.74 219.72 236.51 259.63 205.71 0.99%
EPS 4.12 7.77 -5.20 -2.89 0.60 3.52 -7.66 -
DPS 2.50 0.00 0.00 2.50 0.00 0.00 7.60 -52.31%
NAPS 0.79 0.54 0.40 0.47 0.49 0.43 0.50 35.61%
Adjusted Per Share Value based on latest NOSH - 217,923
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 178.13 176.26 156.98 152.13 164.19 179.51 142.30 16.13%
EPS 3.51 6.04 -2.95 -1.33 1.11 2.44 -5.30 -
DPS 2.13 0.00 0.00 1.73 0.00 0.00 5.26 -45.23%
NAPS 0.6739 0.4197 0.2769 0.3254 0.3402 0.2973 0.3459 55.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 5.15 3.98 3.06 3.82 4.92 5.30 6.90 -
P/RPS 2.47 1.75 1.35 1.74 2.08 2.04 3.35 -18.37%
P/EPS 125.00 51.22 -71.87 -198.25 309.09 150.33 -90.08 -
EY 0.80 1.95 -1.39 -0.50 0.32 0.67 -1.11 -
DY 0.49 0.00 0.00 0.65 0.00 0.00 1.10 -41.64%
P/NAPS 6.52 7.37 7.65 8.13 10.04 12.33 13.80 -39.31%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 21/05/03 25/02/03 14/11/02 23/08/02 13/05/02 -
Price 5.90 5.15 3.22 3.02 4.92 5.60 6.60 -
P/RPS 2.83 2.27 1.42 1.37 2.08 2.16 3.21 -8.04%
P/EPS 143.20 66.28 -75.63 -156.73 309.09 158.84 -86.16 -
EY 0.70 1.51 -1.32 -0.64 0.32 0.63 -1.16 -
DY 0.42 0.00 0.00 0.83 0.00 0.00 1.15 -48.87%
P/NAPS 7.47 9.54 8.05 6.43 10.04 13.02 13.20 -31.55%

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