[HLIND] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 20.54%
YoY- 4.83%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,657,228 2,778,322 3,018,062 3,042,162 2,862,450 2,382,372 2,464,950 -6.40%
PBT 224,678 302,484 209,234 369,650 346,454 28,296 117,538 11.39%
Tax 88,846 -42,050 -41,658 -47,702 -37,220 -15,916 -57,918 -
NP 313,524 260,434 167,576 321,948 309,234 12,380 59,620 31.85%
-
NP to SH 208,630 181,942 126,462 181,558 173,194 -74,990 59,620 23.20%
-
Tax Rate -39.54% 13.90% 19.91% 12.90% 10.74% 56.25% 49.28% -
Total Cost 1,343,704 2,517,888 2,850,486 2,720,214 2,553,216 2,369,992 2,405,330 -9.24%
-
Net Worth 1,443,878 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 27.77%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 52,314 36,618 26,160 26,274 24,970 14,738 18,979 18.40%
Div Payout % 25.08% 20.13% 20.69% 14.47% 14.42% 0.00% 31.83% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,443,878 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 27.77%
NOSH 261,572 261,561 261,609 262,746 249,702 196,514 253,056 0.55%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.92% 9.37% 5.55% 10.58% 10.80% 0.52% 2.42% -
ROE 14.45% 13.72% 9.99% 15.85% 20.83% -6.36% 17.98% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 633.56 1,062.21 1,153.65 1,157.83 1,146.34 1,212.31 974.07 -6.91%
EPS 79.76 69.56 48.34 69.10 69.36 -29.90 23.56 22.52%
DPS 20.00 14.00 10.00 10.00 10.00 7.50 7.50 17.75%
NAPS 5.52 5.07 4.84 4.36 3.33 6.00 1.31 27.07%
Adjusted Per Share Value based on latest NOSH - 262,734
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 505.40 847.30 920.41 927.76 872.96 726.55 751.73 -6.40%
EPS 63.63 55.49 38.57 55.37 52.82 -22.87 18.18 23.20%
DPS 15.95 11.17 7.98 8.01 7.62 4.49 5.79 18.38%
NAPS 4.4034 4.0442 3.8615 3.4936 2.5358 3.5958 1.011 27.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.35 4.53 3.66 5.05 5.65 2.99 4.60 -
P/RPS 0.84 0.43 0.32 0.44 0.49 0.25 0.47 10.15%
P/EPS 6.71 6.51 7.57 7.31 8.15 -7.84 19.52 -16.29%
EY 14.91 15.36 13.21 13.68 12.28 -12.76 5.12 19.49%
DY 3.74 3.09 2.73 1.98 1.77 2.51 1.63 14.83%
P/NAPS 0.97 0.89 0.76 1.16 1.70 0.50 3.51 -19.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 -
Price 5.72 4.67 3.50 4.28 5.55 3.18 4.60 -
P/RPS 0.90 0.44 0.30 0.37 0.48 0.26 0.47 11.43%
P/EPS 7.17 6.71 7.24 6.19 8.00 -8.33 19.52 -15.36%
EY 13.94 14.90 13.81 16.14 12.50 -12.00 5.12 18.15%
DY 3.50 3.00 2.86 2.34 1.80 2.36 1.63 13.57%
P/NAPS 1.04 0.92 0.72 0.98 1.67 0.53 3.51 -18.34%

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