[HLIND] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 15.12%
YoY- 411.82%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 574,142 658,333 659,376 627,212 591,358 560,626 554,762 2.30%
PBT 19,893 38,876 59,071 58,004 52,741 29,433 16,072 15.20%
Tax -7,024 -21,935 -15,769 -29,073 -27,609 -18,371 2,934 -
NP 12,869 16,941 43,302 28,931 25,132 11,062 19,006 -22.80%
-
NP to SH 12,869 16,941 43,302 28,931 25,132 11,062 19,006 -22.80%
-
Tax Rate 35.31% 56.42% 26.69% 50.12% 52.35% 62.42% -18.26% -
Total Cost 561,273 641,392 616,074 598,281 566,226 549,564 535,756 3.13%
-
Net Worth 339,886 308,018 274,207 239,137 209,037 212,111 132,088 87.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 9,315 - 8,791 - 6,712 - -
Div Payout % - 54.99% - 30.39% - 60.68% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 339,886 308,018 274,207 239,137 209,037 212,111 132,088 87.24%
NOSH 259,455 248,401 228,506 234,448 237,542 268,495 244,607 3.98%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.24% 2.57% 6.57% 4.61% 4.25% 1.97% 3.43% -
ROE 3.79% 5.50% 15.79% 12.10% 12.02% 5.22% 14.39% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 221.29 265.03 288.56 267.53 248.95 208.80 226.80 -1.61%
EPS 4.96 6.82 18.95 12.34 10.58 4.12 7.77 -25.76%
DPS 0.00 3.75 0.00 3.75 0.00 2.50 0.00 -
NAPS 1.31 1.24 1.20 1.02 0.88 0.79 0.54 80.06%
Adjusted Per Share Value based on latest NOSH - 234,448
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 175.10 200.77 201.09 191.28 180.35 170.97 169.18 2.30%
EPS 3.92 5.17 13.21 8.82 7.66 3.37 5.80 -22.89%
DPS 0.00 2.84 0.00 2.68 0.00 2.05 0.00 -
NAPS 1.0365 0.9394 0.8362 0.7293 0.6375 0.6469 0.4028 87.24%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.60 4.56 4.60 6.00 5.85 5.15 3.98 -
P/RPS 2.08 1.72 1.59 2.24 2.35 2.47 1.75 12.14%
P/EPS 92.74 66.86 24.27 48.62 55.29 125.00 51.22 48.28%
EY 1.08 1.50 4.12 2.06 1.81 0.80 1.95 -32.43%
DY 0.00 0.82 0.00 0.63 0.00 0.49 0.00 -
P/NAPS 3.51 3.68 3.83 5.88 6.65 6.52 7.37 -38.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 28/08/03 -
Price 4.60 4.70 4.02 4.58 6.05 5.90 5.15 -
P/RPS 2.08 1.77 1.39 1.71 2.43 2.83 2.27 -5.63%
P/EPS 92.74 68.91 21.21 37.12 57.18 143.20 66.28 24.97%
EY 1.08 1.45 4.71 2.69 1.75 0.70 1.51 -19.94%
DY 0.00 0.80 0.00 0.82 0.00 0.42 0.00 -
P/NAPS 3.51 3.79 3.35 4.49 6.88 7.47 9.54 -48.49%

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