[HLIND] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 487.06%
YoY- 111.89%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,333,958 2,200,825 2,088,280 2,044,420 2,054,649 2,008,427 1,986,430 11.33%
PBT 156,250 102,554 58,199 51,201 49,485 31,362 4,994 890.84%
Tax -72,119 -56,632 -41,608 -42,194 -51,812 -41,088 -32,229 70.99%
NP 84,131 45,922 16,591 9,007 -2,327 -9,726 -27,235 -
-
NP to SH 84,131 45,922 16,591 9,007 -2,327 -9,726 -27,235 -
-
Tax Rate 46.16% 55.22% 71.49% 82.41% 104.70% 131.01% 645.35% -
Total Cost 2,249,827 2,154,903 2,071,689 2,035,413 2,056,976 2,018,153 2,013,665 7.66%
-
Net Worth 239,137 209,037 212,111 132,088 87,161 102,424 107,064 70.78%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 15,504 6,712 12,160 5,448 5,448 21,994 31,959 -38.23%
Div Payout % 18.43% 14.62% 73.30% 60.49% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 239,137 209,037 212,111 132,088 87,161 102,424 107,064 70.78%
NOSH 234,448 237,542 268,495 244,607 217,903 217,923 218,499 4.80%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.60% 2.09% 0.79% 0.44% -0.11% -0.48% -1.37% -
ROE 35.18% 21.97% 7.82% 6.82% -2.67% -9.50% -25.44% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 995.51 926.50 777.77 835.80 942.92 921.62 909.12 6.23%
EPS 35.88 19.33 6.18 3.68 -1.07 -4.46 -12.46 -
DPS 6.61 2.83 4.53 2.23 2.50 10.10 14.70 -41.27%
NAPS 1.02 0.88 0.79 0.54 0.40 0.47 0.49 62.95%
Adjusted Per Share Value based on latest NOSH - 244,607
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 741.57 699.27 663.51 649.57 652.82 638.14 631.15 11.33%
EPS 26.73 14.59 5.27 2.86 -0.74 -3.09 -8.65 -
DPS 4.93 2.13 3.86 1.73 1.73 6.99 10.15 -38.18%
NAPS 0.7598 0.6642 0.6739 0.4197 0.2769 0.3254 0.3402 70.77%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 6.00 5.85 5.15 3.98 3.06 3.82 4.92 -
P/RPS 0.60 0.63 0.66 0.48 0.32 0.41 0.54 7.26%
P/EPS 16.72 30.26 83.34 108.09 -286.54 -85.59 -39.47 -
EY 5.98 3.30 1.20 0.93 -0.35 -1.17 -2.53 -
DY 1.10 0.48 0.88 0.56 0.82 2.64 2.99 -48.62%
P/NAPS 5.88 6.65 6.52 7.37 7.65 8.13 10.04 -29.97%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 18/02/04 18/11/03 28/08/03 21/05/03 25/02/03 14/11/02 -
Price 4.58 6.05 5.90 5.15 3.22 3.02 4.92 -
P/RPS 0.46 0.65 0.76 0.62 0.34 0.33 0.54 -10.12%
P/EPS 12.76 31.30 95.48 139.86 -301.53 -67.67 -39.47 -
EY 7.84 3.20 1.05 0.71 -0.33 -1.48 -2.53 -
DY 1.44 0.47 0.77 0.43 0.78 3.34 2.99 -38.53%
P/NAPS 4.49 6.88 7.47 9.54 8.05 6.43 10.04 -41.49%

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