[HLIND] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -12.02%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,042,162 2,862,450 2,382,372 2,464,950 2,303,968 1,991,158 1,874,840 8.39%
PBT 369,650 346,454 28,296 117,538 164,348 61,642 -95,374 -
Tax -47,702 -37,220 -15,916 -57,918 -91,960 -63,084 95,374 -
NP 321,948 309,234 12,380 59,620 72,388 -1,442 0 -
-
NP to SH 181,558 173,194 -74,990 59,620 72,388 -1,442 -109,256 -
-
Tax Rate 12.90% 10.74% 56.25% 49.28% 55.95% 102.34% - -
Total Cost 2,720,214 2,553,216 2,369,992 2,405,330 2,231,580 1,992,600 1,874,840 6.39%
-
Net Worth 1,145,575 831,510 1,179,088 331,503 216,819 102,353 141,466 41.68%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 26,274 24,970 14,738 18,979 12,319 10,888 30,905 -2.66%
Div Payout % 14.47% 14.42% 0.00% 31.83% 17.02% 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,145,575 831,510 1,179,088 331,503 216,819 102,353 141,466 41.68%
NOSH 262,746 249,702 196,514 253,056 246,385 217,772 217,641 3.18%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 10.58% 10.80% 0.52% 2.42% 3.14% -0.07% 0.00% -
ROE 15.85% 20.83% -6.36% 17.98% 33.39% -1.41% -77.23% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,157.83 1,146.34 1,212.31 974.07 935.11 914.33 861.44 5.04%
EPS 69.10 69.36 -29.90 23.56 29.38 -4.58 -50.20 -
DPS 10.00 10.00 7.50 7.50 5.00 5.00 14.20 -5.67%
NAPS 4.36 3.33 6.00 1.31 0.88 0.47 0.65 37.30%
Adjusted Per Share Value based on latest NOSH - 259,455
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 966.58 909.48 756.95 783.19 732.04 632.65 595.69 8.39%
EPS 57.69 55.03 -23.83 18.94 23.00 -0.46 -34.71 -
DPS 8.35 7.93 4.68 6.03 3.91 3.46 9.82 -2.66%
NAPS 3.6398 2.642 3.7463 1.0533 0.6889 0.3252 0.4495 41.68%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.05 5.65 2.99 4.60 5.85 3.82 5.55 -
P/RPS 0.44 0.49 0.25 0.47 0.63 0.42 0.64 -6.05%
P/EPS 7.31 8.15 -7.84 19.52 19.91 -576.90 -11.06 -
EY 13.68 12.28 -12.76 5.12 5.02 -0.17 -9.05 -
DY 1.98 1.77 2.51 1.63 0.85 1.31 2.56 -4.18%
P/NAPS 1.16 1.70 0.50 3.51 6.65 8.13 8.54 -28.29%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 19/02/02 -
Price 4.28 5.55 3.18 4.60 6.05 3.02 6.00 -
P/RPS 0.37 0.48 0.26 0.47 0.65 0.33 0.70 -10.07%
P/EPS 6.19 8.00 -8.33 19.52 20.59 -456.08 -11.95 -
EY 16.14 12.50 -12.00 5.12 4.86 -0.22 -8.37 -
DY 2.34 1.80 2.36 1.63 0.83 1.66 2.37 -0.21%
P/NAPS 0.98 1.67 0.53 3.51 6.88 6.43 9.23 -31.17%

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