[HLIND] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -37.5%
YoY- 53.15%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,956,780 2,975,592 2,388,772 2,633,332 2,242,504 2,067,064 1,916,296 7.49%
PBT 315,028 392,268 -139,424 155,504 117,732 89,740 -118,820 -
Tax -53,028 -49,664 -9,608 -87,740 -73,484 -75,828 118,820 -
NP 262,000 342,604 -149,032 67,764 44,248 13,912 0 -
-
NP to SH 150,616 182,424 -230,516 67,764 44,248 13,912 -131,680 -
-
Tax Rate 16.83% 12.66% - 56.42% 62.42% 84.50% - -
Total Cost 2,694,780 2,632,988 2,537,804 2,565,568 2,198,256 2,053,152 1,916,296 5.84%
-
Net Worth 1,106,234 831,020 206,570 308,018 212,111 107,064 150,429 39.42%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 52,552 50,061 31,617 37,260 26,849 - - -
Div Payout % 34.89% 27.44% 0.00% 54.99% 60.68% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,106,234 831,020 206,570 308,018 212,111 107,064 150,429 39.42%
NOSH 262,763 250,307 210,786 248,401 268,495 218,499 218,013 3.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.86% 11.51% -6.24% 2.57% 1.97% 0.67% 0.00% -
ROE 13.62% 21.95% -111.59% 22.00% 20.86% 12.99% -87.54% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,125.26 1,188.78 1,133.27 1,060.11 835.21 946.02 878.98 4.20%
EPS 57.32 72.88 -91.80 27.28 16.48 2.40 -60.40 -
DPS 20.00 20.00 15.00 15.00 10.00 0.00 0.00 -
NAPS 4.21 3.32 0.98 1.24 0.79 0.49 0.69 35.15%
Adjusted Per Share Value based on latest NOSH - 248,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 901.72 907.46 728.50 803.08 683.89 630.39 584.41 7.49%
EPS 45.93 55.63 -70.30 20.67 13.49 4.24 -40.16 -
DPS 16.03 15.27 9.64 11.36 8.19 0.00 0.00 -
NAPS 3.3737 2.5343 0.63 0.9394 0.6469 0.3265 0.4588 39.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.98 4.24 3.08 4.56 5.15 4.92 4.36 -
P/RPS 0.35 0.36 0.27 0.43 0.62 0.52 0.50 -5.76%
P/EPS 6.94 5.82 -2.82 16.72 31.25 77.27 -7.22 -
EY 14.40 17.19 -35.51 5.98 3.20 1.29 -13.85 -
DY 5.03 4.72 4.87 3.29 1.94 0.00 0.00 -
P/NAPS 0.95 1.28 3.14 3.68 6.52 10.04 6.32 -27.07%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 -
Price 4.18 5.95 3.00 4.70 5.90 4.92 4.84 -
P/RPS 0.37 0.50 0.26 0.44 0.71 0.52 0.55 -6.39%
P/EPS 7.29 8.16 -2.74 17.23 35.80 77.27 -8.01 -
EY 13.71 12.25 -36.45 5.80 2.79 1.29 -12.48 -
DY 4.78 3.36 5.00 3.19 1.69 0.00 0.00 -
P/NAPS 0.99 1.79 3.06 3.79 7.47 10.04 7.01 -27.82%

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