[HLIND] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 332.04%
YoY- -95.02%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,720,948 2,574,243 2,456,907 2,356,513 2,336,662 2,397,802 2,452,725 7.15%
PBT 305,710 172,787 115,624 60,793 31,682 105,414 137,482 70.28%
Tax -30,221 -20,207 12,596 14,584 13,116 -6,417 -55,940 -33.64%
NP 275,489 152,580 128,220 75,377 44,798 98,997 81,542 124.98%
-
NP to SH 146,696 43,461 29,835 5,077 -2,188 72,382 81,542 47.86%
-
Tax Rate 9.89% 11.69% -10.89% -23.99% -41.40% 6.09% 40.69% -
Total Cost 2,445,459 2,421,663 2,328,687 2,281,136 2,291,864 2,298,805 2,371,183 2.07%
-
Net Worth 831,020 681,381 694,794 1,451,971 206,570 237,137 351,010 77.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 29,885 25,274 25,274 22,290 22,290 23,700 23,700 16.70%
Div Payout % 20.37% 58.15% 84.71% 439.04% 0.00% 32.74% 29.07% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 831,020 681,381 694,794 1,451,971 206,570 237,137 351,010 77.54%
NOSH 250,307 227,127 231,598 241,995 210,786 237,137 287,713 -8.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.12% 5.93% 5.22% 3.20% 1.92% 4.13% 3.32% -
ROE 17.65% 6.38% 4.29% 0.35% -1.06% 30.52% 23.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,087.04 1,133.39 1,060.85 973.79 1,108.55 1,011.14 852.49 17.57%
EPS 58.61 19.14 12.88 2.10 -1.04 30.52 28.34 62.25%
DPS 11.94 11.13 10.91 9.21 10.57 9.99 8.24 28.02%
NAPS 3.32 3.00 3.00 6.00 0.98 1.00 1.22 94.79%
Adjusted Per Share Value based on latest NOSH - 241,995
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 829.80 785.06 749.28 718.66 712.61 731.25 748.00 7.15%
EPS 44.74 13.25 9.10 1.55 -0.67 22.07 24.87 47.86%
DPS 9.11 7.71 7.71 6.80 6.80 7.23 7.23 16.64%
NAPS 2.5343 2.078 2.1189 4.4281 0.63 0.7232 1.0705 77.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.24 4.16 3.20 2.99 3.08 3.38 3.92 -
P/RPS 0.39 0.37 0.30 0.31 0.28 0.33 0.46 -10.41%
P/EPS 7.23 21.74 24.84 142.52 -296.72 11.07 13.83 -35.07%
EY 13.82 4.60 4.03 0.70 -0.34 9.03 7.23 53.96%
DY 2.82 2.67 3.41 3.08 3.43 2.96 2.10 21.69%
P/NAPS 1.28 1.39 1.07 0.50 3.14 3.38 3.21 -45.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 07/11/06 21/08/06 23/05/06 23/02/06 21/11/05 23/08/05 16/05/05 -
Price 5.95 3.88 4.02 3.18 3.00 3.30 3.72 -
P/RPS 0.55 0.34 0.38 0.33 0.27 0.33 0.44 16.02%
P/EPS 10.15 20.28 31.21 151.57 -289.01 10.81 13.13 -15.75%
EY 9.85 4.93 3.20 0.66 -0.35 9.25 7.62 18.64%
DY 2.01 2.87 2.71 2.90 3.52 3.03 2.21 -6.12%
P/NAPS 1.79 1.29 1.34 0.53 3.06 3.30 3.05 -29.87%

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