[HLIND] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 19.96%
YoY- 751.32%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,805,516 2,469,938 2,391,132 2,372,261 1,986,210 1,847,036 2,611,704 1.19%
PBT 328,266 118,162 104,548 186,904 46,838 -98,120 357,293 -1.40%
Tax -46,522 -28,210 -53,561 -100,070 -60,170 98,120 -278,222 -25.76%
NP 281,744 89,952 50,986 86,833 -13,332 0 79,070 23.57%
-
NP to SH 165,545 -5,741 50,986 86,833 -13,332 -111,190 79,070 13.09%
-
Tax Rate 14.17% 23.87% 51.23% 53.54% 128.46% - 77.87% -
Total Cost 2,523,772 2,379,986 2,340,145 2,285,428 1,999,542 1,847,036 2,532,633 -0.05%
-
Net Worth 869,950 269,686 317,365 245,754 87,145 108,896 557,625 7.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 32,859 13,484 30,349 20,077 7,262 42,687 73,759 -12.60%
Div Payout % 19.85% 0.00% 59.52% 23.12% 0.00% 0.00% 93.28% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 869,950 269,686 317,365 245,754 87,145 108,896 557,625 7.69%
NOSH 246,445 89,895 260,136 240,935 217,863 217,793 221,279 1.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.04% 3.64% 2.13% 3.66% -0.67% 0.00% 3.03% -
ROE 19.03% -2.13% 16.07% 35.33% -15.30% -102.11% 14.18% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,138.39 2,747.56 919.19 984.60 911.68 848.07 1,180.27 -0.60%
EPS 67.17 -2.29 19.60 36.04 -9.99 -51.05 35.73 11.08%
DPS 13.33 15.00 11.67 8.33 3.33 19.60 33.33 -14.15%
NAPS 3.53 3.00 1.22 1.02 0.40 0.50 2.52 5.77%
Adjusted Per Share Value based on latest NOSH - 234,448
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 855.59 753.25 729.22 723.46 605.73 563.29 796.49 1.19%
EPS 50.49 -1.75 15.55 26.48 -4.07 -33.91 24.11 13.10%
DPS 10.02 4.11 9.26 6.12 2.21 13.02 22.49 -12.60%
NAPS 2.6531 0.8225 0.9679 0.7495 0.2658 0.3321 1.7006 7.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.35 3.20 3.92 6.00 3.06 6.90 4.40 -
P/RPS 0.47 0.12 0.43 0.61 0.34 0.81 0.37 4.06%
P/EPS 7.96 -50.10 20.00 16.65 -50.00 -13.52 12.31 -7.00%
EY 12.56 -2.00 5.00 6.01 -2.00 -7.40 8.12 7.53%
DY 2.49 4.69 2.98 1.39 1.09 2.84 7.58 -16.92%
P/NAPS 1.52 1.07 3.21 5.88 7.65 13.80 1.75 -2.32%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 23/05/06 16/05/05 17/05/04 21/05/03 13/05/02 08/05/01 -
Price 5.35 4.02 3.72 4.58 3.22 6.60 4.54 -
P/RPS 0.47 0.15 0.40 0.47 0.35 0.78 0.38 3.60%
P/EPS 7.96 -62.94 18.98 12.71 -52.62 -12.93 12.71 -7.49%
EY 12.56 -1.59 5.27 7.87 -1.90 -7.74 7.87 8.09%
DY 2.49 3.73 3.14 1.82 1.04 2.97 7.34 -16.48%
P/NAPS 1.52 1.34 3.05 4.49 8.05 13.20 1.80 -2.77%

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