[HLIND] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 64.84%
YoY- 293.69%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 687,327 743,898 721,789 661,268 593,993 597,193 604,453 8.91%
PBT 75,160 98,067 84,166 74,473 49,004 -34,856 27,003 97.50%
Tax -6,194 -12,416 951 -13,200 -5,556 -2,402 33,754 -
NP 68,966 85,651 85,117 61,273 43,448 -37,258 60,757 8.79%
-
NP to SH 40,991 45,606 47,768 33,188 20,134 -57,629 34,142 12.92%
-
Tax Rate 8.24% 12.66% -1.13% 17.72% 11.34% - -125.00% -
Total Cost 618,361 658,247 636,672 599,995 550,545 634,451 543,696 8.93%
-
Net Worth 831,810 831,020 681,381 694,794 1,451,971 206,570 237,137 130.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 12,515 - 17,369 - 7,904 - -
Div Payout % - 27.44% - 52.34% - 0.00% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 831,810 831,020 681,381 694,794 1,451,971 206,570 237,137 130.33%
NOSH 249,792 250,307 227,127 231,598 241,995 210,786 237,137 3.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.03% 11.51% 11.79% 9.27% 7.31% -6.24% 10.05% -
ROE 4.93% 5.49% 7.01% 4.78% 1.39% -27.90% 14.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 275.16 297.19 317.79 285.52 245.46 283.32 254.90 5.21%
EPS 16.41 18.22 19.29 13.27 8.04 -22.95 14.70 7.59%
DPS 0.00 5.00 0.00 7.50 0.00 3.75 0.00 -
NAPS 3.33 3.32 3.00 3.00 6.00 0.98 1.00 122.50%
Adjusted Per Share Value based on latest NOSH - 231,598
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 209.61 226.87 220.12 201.67 181.15 182.12 184.34 8.91%
EPS 12.50 13.91 14.57 10.12 6.14 -17.58 10.41 12.93%
DPS 0.00 3.82 0.00 5.30 0.00 2.41 0.00 -
NAPS 2.5368 2.5343 2.078 2.1189 4.4281 0.63 0.7232 130.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 5.65 4.24 4.16 3.20 2.99 3.08 3.38 -
P/RPS 2.05 1.43 1.31 1.12 1.22 1.09 1.33 33.32%
P/EPS 34.43 23.27 19.78 22.33 35.94 -11.27 23.48 28.98%
EY 2.90 4.30 5.06 4.48 2.78 -8.88 4.26 -22.56%
DY 0.00 1.18 0.00 2.34 0.00 1.22 0.00 -
P/NAPS 1.70 1.28 1.39 1.07 0.50 3.14 3.38 -36.67%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 -
Price 5.55 5.95 3.88 4.02 3.18 3.00 3.30 -
P/RPS 2.02 2.00 1.22 1.41 1.30 1.06 1.29 34.73%
P/EPS 33.82 32.66 18.45 28.05 38.22 -10.97 22.92 29.51%
EY 2.96 3.06 5.42 3.56 2.62 -9.11 4.36 -22.70%
DY 0.00 0.84 0.00 1.87 0.00 1.25 0.00 -
P/NAPS 1.67 1.79 1.29 1.34 0.53 3.06 3.30 -36.41%

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