[HLIND] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -10.12%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 739,195 703,768 672,912 687,327 743,898 721,789 661,268 7.70%
PBT 78,757 38,971 72,973 75,160 98,067 84,166 74,473 3.79%
Tax -13,257 -8,010 -16,282 -6,194 -12,416 951 -13,200 0.28%
NP 65,500 30,961 56,691 68,966 85,651 85,117 61,273 4.54%
-
NP to SH 37,654 5,119 37,562 40,991 45,606 47,768 33,188 8.77%
-
Tax Rate 16.83% 20.55% 22.31% 8.24% 12.66% -1.13% 17.72% -
Total Cost 673,695 672,807 616,221 618,361 658,247 636,672 599,995 8.02%
-
Net Worth 1,106,234 975,734 879,269 831,810 831,020 681,381 694,794 36.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,138 - 12,454 - 12,515 - 17,369 -16.96%
Div Payout % 34.89% - 33.16% - 27.44% - 52.34% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,106,234 975,734 879,269 831,810 831,020 681,381 694,794 36.31%
NOSH 262,763 240,328 249,084 249,792 250,307 227,127 231,598 8.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.86% 4.40% 8.42% 10.03% 11.51% 11.79% 9.27% -
ROE 3.40% 0.52% 4.27% 4.93% 5.49% 7.01% 4.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 281.32 292.84 270.15 275.16 297.19 317.79 285.52 -0.98%
EPS 14.33 2.13 15.08 16.41 18.22 19.29 13.27 5.25%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 7.50 -23.66%
NAPS 4.21 4.06 3.53 3.33 3.32 3.00 3.00 25.31%
Adjusted Per Share Value based on latest NOSH - 249,792
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 225.43 214.63 205.22 209.61 226.87 220.12 201.67 7.70%
EPS 11.48 1.56 11.46 12.50 13.91 14.57 10.12 8.76%
DPS 4.01 0.00 3.80 0.00 3.82 0.00 5.30 -16.95%
NAPS 3.3737 2.9757 2.6815 2.5368 2.5343 2.078 2.1189 36.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.98 5.00 5.35 5.65 4.24 4.16 3.20 -
P/RPS 1.41 1.71 1.98 2.05 1.43 1.31 1.12 16.57%
P/EPS 27.77 234.74 35.48 34.43 23.27 19.78 22.33 15.62%
EY 3.60 0.43 2.82 2.90 4.30 5.06 4.48 -13.55%
DY 1.26 0.00 0.93 0.00 1.18 0.00 2.34 -33.78%
P/NAPS 0.95 1.23 1.52 1.70 1.28 1.39 1.07 -7.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 -
Price 4.18 3.94 5.35 5.55 5.95 3.88 4.02 -
P/RPS 1.49 1.35 1.98 2.02 2.00 1.22 1.41 3.74%
P/EPS 29.17 184.98 35.48 33.82 32.66 18.45 28.05 2.64%
EY 3.43 0.54 2.82 2.96 3.06 5.42 3.56 -2.44%
DY 1.20 0.00 0.93 0.00 0.84 0.00 1.87 -25.58%
P/NAPS 0.99 0.97 1.52 1.67 1.79 1.29 1.34 -18.26%

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