[HLIND] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 63.6%
YoY- 5119.97%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,862,450 2,382,372 2,464,950 2,303,968 1,991,158 1,874,840 2,783,852 0.46%
PBT 346,454 28,296 117,538 164,348 61,642 -95,374 451,258 -4.30%
Tax -37,220 -15,916 -57,918 -91,960 -63,084 95,374 -342,986 -30.92%
NP 309,234 12,380 59,620 72,388 -1,442 0 108,272 19.10%
-
NP to SH 173,194 -74,990 59,620 72,388 -1,442 -109,256 108,272 8.14%
-
Tax Rate 10.74% 56.25% 49.28% 55.95% 102.34% - 76.01% -
Total Cost 2,553,216 2,369,992 2,405,330 2,231,580 1,992,600 1,874,840 2,675,580 -0.77%
-
Net Worth 831,510 1,179,088 331,503 216,819 102,353 141,466 550,162 7.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 24,970 14,738 18,979 12,319 10,888 30,905 - -
Div Payout % 14.42% 0.00% 31.83% 17.02% 0.00% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 831,510 1,179,088 331,503 216,819 102,353 141,466 550,162 7.12%
NOSH 249,702 196,514 253,056 246,385 217,772 217,641 220,065 2.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.80% 0.52% 2.42% 3.14% -0.07% 0.00% 3.89% -
ROE 20.83% -6.36% 17.98% 33.39% -1.41% -77.23% 19.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,146.34 1,212.31 974.07 935.11 914.33 861.44 1,265.01 -1.62%
EPS 69.36 -29.90 23.56 29.38 -4.58 -50.20 49.20 5.88%
DPS 10.00 7.50 7.50 5.00 5.00 14.20 0.00 -
NAPS 3.33 6.00 1.31 0.88 0.47 0.65 2.50 4.89%
Adjusted Per Share Value based on latest NOSH - 237,542
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 909.48 756.95 783.19 732.04 632.65 595.69 884.51 0.46%
EPS 55.03 -23.83 18.94 23.00 -0.46 -34.71 34.40 8.14%
DPS 7.93 4.68 6.03 3.91 3.46 9.82 0.00 -
NAPS 2.642 3.7463 1.0533 0.6889 0.3252 0.4495 1.748 7.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.65 2.99 4.60 5.85 3.82 5.55 6.60 -
P/RPS 0.49 0.25 0.47 0.63 0.42 0.64 0.52 -0.98%
P/EPS 8.15 -7.84 19.52 19.91 -576.90 -11.06 13.41 -7.96%
EY 12.28 -12.76 5.12 5.02 -0.17 -9.05 7.45 8.68%
DY 1.77 2.51 1.63 0.85 1.31 2.56 0.00 -
P/NAPS 1.70 0.50 3.51 6.65 8.13 8.54 2.64 -7.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 19/02/02 07/02/01 -
Price 5.55 3.18 4.60 6.05 3.02 6.00 5.80 -
P/RPS 0.48 0.26 0.47 0.65 0.33 0.70 0.46 0.71%
P/EPS 8.00 -8.33 19.52 20.59 -456.08 -11.95 11.79 -6.25%
EY 12.50 -12.00 5.12 4.86 -0.22 -8.37 8.48 6.67%
DY 1.80 2.36 1.63 0.83 1.66 2.37 0.00 -
P/NAPS 1.67 0.53 3.51 6.88 6.43 9.23 2.32 -5.32%

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