[HLIND] YoY Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
14-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 104.41%
YoY- 110.57%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Revenue 597,193 658,333 560,626 516,766 479,074 706,640 619,735 0.03%
PBT -34,856 38,876 29,433 22,435 -29,705 103,401 88,896 -
Tax -2,402 -21,935 -18,371 -18,957 29,705 -87,558 -71,618 3.67%
NP -37,258 16,941 11,062 3,478 0 15,843 17,278 -
-
NP to SH -57,629 16,941 11,062 3,478 -32,920 15,843 17,278 -
-
Tax Rate - 56.42% 62.42% 84.50% - 84.68% 80.56% -
Total Cost 634,451 641,392 549,564 513,288 479,074 690,797 602,457 -0.05%
-
Net Worth 206,570 308,018 212,111 107,064 150,429 590,101 471,218 0.87%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Div 7,904 9,315 6,712 - - - - -100.00%
Div Payout % 0.00% 54.99% 60.68% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Net Worth 206,570 308,018 212,111 107,064 150,429 590,101 471,218 0.87%
NOSH 210,786 248,401 268,495 218,499 218,013 223,455 224,389 0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
NP Margin -6.24% 2.57% 1.97% 0.67% 0.00% 2.24% 2.79% -
ROE -27.90% 5.50% 5.22% 3.25% -21.88% 2.68% 3.67% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
RPS 283.32 265.03 208.80 236.51 219.75 316.23 276.19 -0.02%
EPS -22.95 6.82 4.12 0.60 -15.10 7.09 7.70 -
DPS 3.75 3.75 2.50 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.98 1.24 0.79 0.49 0.69 2.6408 2.10 0.81%
Adjusted Per Share Value based on latest NOSH - 218,499
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
RPS 182.12 200.77 170.97 157.60 146.10 215.50 189.00 0.03%
EPS -17.58 5.17 3.37 1.06 -10.04 4.83 5.27 -
DPS 2.41 2.84 2.05 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.63 0.9394 0.6469 0.3265 0.4588 1.7996 1.4371 0.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.08 4.56 5.15 4.92 4.36 9.00 0.00 -
P/RPS 1.09 1.72 2.47 2.08 1.98 2.85 0.00 -100.00%
P/EPS -11.27 66.86 125.00 309.09 -28.87 126.94 0.00 -100.00%
EY -8.88 1.50 0.80 0.32 -3.46 0.79 0.00 -100.00%
DY 1.22 0.82 0.49 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.14 3.68 6.52 10.04 6.32 3.41 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 26/10/99 CAGR
Date 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 23/10/00 26/10/99 -
Price 3.00 4.70 5.90 4.92 4.84 9.60 0.00 -
P/RPS 1.06 1.77 2.83 2.08 2.20 3.04 0.00 -100.00%
P/EPS -10.97 68.91 143.20 309.09 -32.05 135.40 0.00 -100.00%
EY -9.11 1.45 0.70 0.32 -3.12 0.74 0.00 -100.00%
DY 1.25 0.80 0.42 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.06 3.79 7.47 10.04 7.01 3.64 0.00 -100.00%

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