[HLIND] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 237.53%
YoY- 6804.57%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,807,905 2,825,926 2,814,282 2,720,948 2,574,243 2,456,907 2,356,513 12.42%
PBT 285,171 330,366 331,866 305,710 172,787 115,624 60,793 181.01%
Tax -42,902 -33,941 -30,859 -30,221 -20,207 12,596 14,584 -
NP 242,269 296,425 301,007 275,489 152,580 128,220 75,377 118.25%
-
NP to SH 129,278 171,927 167,553 146,696 43,461 29,835 5,077 770.66%
-
Tax Rate 15.04% 10.27% 9.30% 9.89% 11.69% -10.89% -23.99% -
Total Cost 2,565,636 2,529,501 2,513,275 2,445,459 2,421,663 2,328,687 2,281,136 8.17%
-
Net Worth 975,734 879,269 831,810 831,020 681,381 694,794 1,451,971 -23.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,969 24,969 29,885 29,885 25,274 25,274 22,290 7.88%
Div Payout % 19.31% 14.52% 17.84% 20.37% 58.15% 84.71% 439.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 975,734 879,269 831,810 831,020 681,381 694,794 1,451,971 -23.33%
NOSH 240,328 249,084 249,792 250,307 227,127 231,598 241,995 -0.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.63% 10.49% 10.70% 10.12% 5.93% 5.22% 3.20% -
ROE 13.25% 19.55% 20.14% 17.65% 6.38% 4.29% 0.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,168.36 1,134.52 1,126.65 1,087.04 1,133.39 1,060.85 973.79 12.94%
EPS 53.79 69.02 67.08 58.61 19.14 12.88 2.10 774.11%
DPS 10.39 10.02 11.96 11.94 11.13 10.91 9.21 8.39%
NAPS 4.06 3.53 3.33 3.32 3.00 3.00 6.00 -22.97%
Adjusted Per Share Value based on latest NOSH - 250,307
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 856.32 861.82 858.27 829.80 785.06 749.28 718.66 12.42%
EPS 39.43 52.43 51.10 44.74 13.25 9.10 1.55 770.10%
DPS 7.61 7.61 9.11 9.11 7.71 7.71 6.80 7.81%
NAPS 2.9757 2.6815 2.5368 2.5343 2.078 2.1189 4.4281 -23.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.00 5.35 5.65 4.24 4.16 3.20 2.99 -
P/RPS 0.43 0.47 0.50 0.39 0.37 0.30 0.31 24.45%
P/EPS 9.30 7.75 8.42 7.23 21.74 24.84 142.52 -83.87%
EY 10.76 12.90 11.87 13.82 4.60 4.03 0.70 521.32%
DY 2.08 1.87 2.12 2.82 2.67 3.41 3.08 -23.08%
P/NAPS 1.23 1.52 1.70 1.28 1.39 1.07 0.50 82.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 23/05/07 28/02/07 07/11/06 21/08/06 23/05/06 23/02/06 -
Price 3.94 5.35 5.55 5.95 3.88 4.02 3.18 -
P/RPS 0.34 0.47 0.49 0.55 0.34 0.38 0.33 2.01%
P/EPS 7.32 7.75 8.27 10.15 20.28 31.21 151.57 -86.81%
EY 13.65 12.90 12.09 9.85 4.93 3.20 0.66 657.65%
DY 2.64 1.87 2.16 2.01 2.87 2.71 2.90 -6.08%
P/NAPS 0.97 1.52 1.67 1.79 1.29 1.34 0.53 49.78%

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