[HLIND] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -5.06%
YoY- 330.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,778,322 3,018,062 3,042,162 2,862,450 2,382,372 2,464,950 2,303,968 3.16%
PBT 302,484 209,234 369,650 346,454 28,296 117,538 164,348 10.69%
Tax -42,050 -41,658 -47,702 -37,220 -15,916 -57,918 -91,960 -12.21%
NP 260,434 167,576 321,948 309,234 12,380 59,620 72,388 23.76%
-
NP to SH 181,942 126,462 181,558 173,194 -74,990 59,620 72,388 16.58%
-
Tax Rate 13.90% 19.91% 12.90% 10.74% 56.25% 49.28% 55.95% -
Total Cost 2,517,888 2,850,486 2,720,214 2,553,216 2,369,992 2,405,330 2,231,580 2.03%
-
Net Worth 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 216,819 35.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 36,618 26,160 26,274 24,970 14,738 18,979 12,319 19.88%
Div Payout % 20.13% 20.69% 14.47% 14.42% 0.00% 31.83% 17.02% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 216,819 35.19%
NOSH 261,561 261,609 262,746 249,702 196,514 253,056 246,385 1.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.37% 5.55% 10.58% 10.80% 0.52% 2.42% 3.14% -
ROE 13.72% 9.99% 15.85% 20.83% -6.36% 17.98% 33.39% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,062.21 1,153.65 1,157.83 1,146.34 1,212.31 974.07 935.11 2.14%
EPS 69.56 48.34 69.10 69.36 -29.90 23.56 29.38 15.43%
DPS 14.00 10.00 10.00 10.00 7.50 7.50 5.00 18.70%
NAPS 5.07 4.84 4.36 3.33 6.00 1.31 0.88 33.85%
Adjusted Per Share Value based on latest NOSH - 249,792
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 847.30 920.41 927.76 872.96 726.55 751.73 702.64 3.16%
EPS 55.49 38.57 55.37 52.82 -22.87 18.18 22.08 16.58%
DPS 11.17 7.98 8.01 7.62 4.49 5.79 3.76 19.87%
NAPS 4.0442 3.8615 3.4936 2.5358 3.5958 1.011 0.6612 35.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.53 3.66 5.05 5.65 2.99 4.60 5.85 -
P/RPS 0.43 0.32 0.44 0.49 0.25 0.47 0.63 -6.16%
P/EPS 6.51 7.57 7.31 8.15 -7.84 19.52 19.91 -16.98%
EY 15.36 13.21 13.68 12.28 -12.76 5.12 5.02 20.46%
DY 3.09 2.73 1.98 1.77 2.51 1.63 0.85 23.97%
P/NAPS 0.89 0.76 1.16 1.70 0.50 3.51 6.65 -28.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 -
Price 4.67 3.50 4.28 5.55 3.18 4.60 6.05 -
P/RPS 0.44 0.30 0.37 0.48 0.26 0.47 0.65 -6.29%
P/EPS 6.71 7.24 6.19 8.00 -8.33 19.52 20.59 -17.03%
EY 14.90 13.81 16.14 12.50 -12.00 5.12 4.86 20.50%
DY 3.00 2.86 2.34 1.80 2.36 1.63 0.83 23.85%
P/NAPS 0.92 0.72 0.98 1.67 0.53 3.51 6.88 -28.46%

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