[HLIND] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -21.91%

YoY- 197.46%

Quarter Report

HLIB_KLSE Q4 FY07 (Revised)-21.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	1,485,576	2,679,110	3,094,613	2,807,905	2,574,243	2,397,802	2,438,572	-7.92%
YoY %	-44.55%	-13.43%	10.21%	9.08%	7.36%	-1.67%	-	-
Horiz. %	60.92%	109.86%	126.90%	115.15%	105.56%	98.33%	100.00%	-
PBT	201,940	88,710	332,695	285,171	172,787	105,414	199,249	0.22%
YoY %	127.64%	-73.34%	16.67%	65.04%	63.91%	-47.09%	-	-
Horiz. %	101.35%	44.52%	166.97%	143.12%	86.72%	52.91%	100.00%	-
Tax	91,616	-27,202	-37,753	-42,902	-20,207	36,500	-90,822	-
YoY %	436.80%	27.95%	12.00%	-112.31%	-155.36%	140.19%	-	-
Horiz. %	-100.87%	29.95%	41.57%	47.24%	22.25%	-40.19%	100.00%	-
NP	293,556	61,508	294,942	242,269	152,580	141,914	108,427	18.04%
YoY %	377.26%	-79.15%	21.74%	58.78%	7.52%	30.88%	-	-
Horiz. %	270.74%	56.73%	272.02%	223.44%	140.72%	130.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,278	75,062	177,702	129,278	43,461	72,383	108,427	10.20%
YoY %	158.82%	-57.76%	37.46%	197.46%	-39.96%	-33.24%	-	-
Horiz. %	179.18%	69.23%	163.89%	119.23%	40.08%	66.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-45.37%	30.66%	11.35%	15.04%	11.69%	-34.63%	45.58%	-
YoY %	-247.98%	170.13%	-24.53%	28.66%	133.76%	-175.98%	-	-
Horiz. %	-99.54%	67.27%	24.90%	33.00%	25.65%	-75.98%	100.00%	-
Total Cost	1,192,020	2,617,602	2,799,671	2,565,636	2,421,663	2,255,888	2,330,145	-10.56%
YoY %	-54.46%	-6.50%	9.12%	5.95%	7.35%	-3.19%	-	-
Horiz. %	51.16%	112.34%	120.15%	110.11%	103.93%	96.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,389,007	1,268,911	1,216,021	985,853	853,923	810,809	283,160	30.33%
YoY %	9.46%	4.35%	23.35%	15.45%	5.32%	186.34%	-	-
Horiz. %	490.54%	448.13%	429.45%	348.16%	301.57%	286.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	44,469	26,163	39,395	24,282	30,114	21,896	14,747	20.18%
YoY %	69.97%	-33.59%	62.24%	-19.37%	37.53%	48.48%	-	-
Horiz. %	301.55%	177.41%	267.14%	164.66%	204.20%	148.48%	100.00%	-
Div Payout %	22.89%	34.86%	22.17%	18.78%	69.29%	30.25%	13.60%	-
YoY %	-34.34%	57.24%	18.05%	-72.90%	129.06%	122.43%	-	-
Horiz. %	168.31%	256.32%	163.01%	138.09%	509.49%	222.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,389,007	1,268,911	1,216,021	985,853	853,923	810,809	283,160	30.33%
YoY %	9.46%	4.35%	23.35%	15.45%	5.32%	186.34%	-	-
Horiz. %	490.54%	448.13%	429.45%	348.16%	301.57%	286.34%	100.00%	-
NOSH	261,583	261,631	262,639	242,821	267,687	250,249	235,967	1.73%
YoY %	-0.02%	-0.38%	8.16%	-9.29%	6.97%	6.05%	-	-
Horiz. %	110.86%	110.88%	111.30%	102.90%	113.44%	106.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	19.76%	2.30%	9.53%	8.63%	5.93%	5.92%	4.45%	-
YoY %	759.13%	-75.87%	10.43%	45.53%	0.17%	33.03%	-	-
Horiz. %	444.04%	51.69%	214.16%	193.93%	133.26%	133.03%	100.00%	-
ROE	13.99%	5.92%	14.61%	13.11%	5.09%	8.93%	38.29%	-
YoY %	136.32%	-59.48%	11.44%	157.56%	-43.00%	-76.68%	-	-
Horiz. %	36.54%	15.46%	38.16%	34.24%	13.29%	23.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	567.92	1,024.00	1,178.27	1,156.37	961.66	958.16	1,033.44	-9.49%
YoY %	-44.54%	-13.09%	1.89%	20.25%	0.37%	-7.28%	-	-
Horiz. %	54.95%	99.09%	114.01%	111.90%	93.05%	92.72%	100.00%	-
EPS	74.27	28.69	67.66	53.24	17.50	29.41	45.95	8.32%
YoY %	158.87%	-57.60%	27.08%	204.23%	-40.50%	-36.00%	-	-
Horiz. %	161.63%	62.44%	147.25%	115.87%	38.08%	64.00%	100.00%	-
DPS	17.00	10.00	15.00	10.00	11.25	8.75	6.25	18.13%
YoY %	70.00%	-33.33%	50.00%	-11.11%	28.57%	40.00%	-	-
Horiz. %	272.00%	160.00%	240.00%	160.00%	180.00%	140.00%	100.00%	-
NAPS	5.31	4.85	4.63	4.06	3.19	3.24	1.20	28.11%
YoY %	9.48%	4.75%	14.04%	27.27%	-1.54%	170.00%	-	-
Horiz. %	442.50%	404.17%	385.83%	338.33%	265.83%	270.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 240,328
RPS	472.01	851.23	983.25	892.15	817.91	761.85	774.81	-7.92%
YoY %	-44.55%	-13.43%	10.21%	9.08%	7.36%	-1.67%	-	-
Horiz. %	60.92%	109.86%	126.90%	115.14%	105.56%	98.33%	100.00%	-
EPS	61.73	23.85	56.46	41.08	13.81	23.00	34.45	10.20%
YoY %	158.83%	-57.76%	37.44%	197.47%	-39.96%	-33.24%	-	-
Horiz. %	179.19%	69.23%	163.89%	119.25%	40.09%	66.76%	100.00%	-
DPS	14.13	8.31	12.52	7.72	9.57	6.96	4.69	20.16%
YoY %	70.04%	-33.63%	62.18%	-19.33%	37.50%	48.40%	-	-
Horiz. %	301.28%	177.19%	266.95%	164.61%	204.05%	148.40%	100.00%	-
NAPS	4.4133	4.0317	3.8637	3.1323	2.7132	2.5762	0.8997	30.33%
YoY %	9.46%	4.35%	23.35%	15.45%	5.32%	186.34%	-	-
Horiz. %	490.53%	448.12%	429.44%	348.15%	301.57%	286.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.54	3.40	4.02	5.00	4.16	3.38	4.60	-
P/RPS	0.80	0.33	0.34	0.43	0.43	0.35	0.45	10.05%
YoY %	142.42%	-2.94%	-20.93%	0.00%	22.86%	-22.22%	-	-
Horiz. %	177.78%	73.33%	75.56%	95.56%	95.56%	77.78%	100.00%	-
P/EPS	6.11	11.85	5.94	9.39	25.62	11.69	10.01	-7.89%
YoY %	-48.44%	99.49%	-36.74%	-63.35%	119.16%	16.78%	-	-
Horiz. %	61.04%	118.38%	59.34%	93.81%	255.94%	116.78%	100.00%	-
EY	16.36	8.44	16.83	10.65	3.90	8.56	9.99	8.56%
YoY %	93.84%	-49.85%	58.03%	173.08%	-54.44%	-14.31%	-	-
Horiz. %	163.76%	84.48%	168.47%	106.61%	39.04%	85.69%	100.00%	-
DY	3.74	2.94	3.73	2.00	2.70	2.59	1.36	18.35%
YoY %	27.21%	-21.18%	86.50%	-25.93%	4.25%	90.44%	-	-
Horiz. %	275.00%	216.18%	274.26%	147.06%	198.53%	190.44%	100.00%	-
P/NAPS	0.85	0.70	0.87	1.23	1.30	1.04	3.83	-22.18%
YoY %	21.43%	-19.54%	-29.27%	-5.38%	25.00%	-72.85%	-	-
Horiz. %	22.19%	18.28%	22.72%	32.11%	33.94%	27.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/08/09	25/08/08	28/08/07	21/08/06	23/08/05	26/08/04	-
Price	5.07	3.68	4.10	3.94	3.88	3.30	4.02	-
P/RPS	0.89	0.36	0.35	0.34	0.40	0.34	0.39	14.73%
YoY %	147.22%	2.86%	2.94%	-15.00%	17.65%	-12.82%	-	-
Horiz. %	228.21%	92.31%	89.74%	87.18%	102.56%	87.18%	100.00%	-
P/EPS	6.83	12.83	6.06	7.40	23.90	11.41	8.75	-4.04%
YoY %	-46.77%	111.72%	-18.11%	-69.04%	109.47%	30.40%	-	-
Horiz. %	78.06%	146.63%	69.26%	84.57%	273.14%	130.40%	100.00%	-
EY	14.65	7.80	16.50	13.51	4.18	8.76	11.43	4.22%
YoY %	87.82%	-52.73%	22.13%	223.21%	-52.28%	-23.36%	-	-
Horiz. %	128.17%	68.24%	144.36%	118.20%	36.57%	76.64%	100.00%	-
DY	3.35	2.72	3.66	2.54	2.90	2.65	1.55	13.69%
YoY %	23.16%	-25.68%	44.09%	-12.41%	9.43%	70.97%	-	-
Horiz. %	216.13%	175.48%	236.13%	163.87%	187.10%	170.97%	100.00%	-
P/NAPS	0.95	0.76	0.89	0.97	1.22	1.02	3.35	-18.93%
YoY %	25.00%	-14.61%	-8.25%	-20.49%	19.61%	-69.55%	-	-
Horiz. %	28.36%	22.69%	26.57%	28.96%	36.42%	30.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos