[HLIND] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 22.82%
YoY- 218.06%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 743,898 597,193 658,333 560,626 516,766 479,074 706,640 0.85%
PBT 98,067 -34,856 38,876 29,433 22,435 -29,705 103,401 -0.87%
Tax -12,416 -2,402 -21,935 -18,371 -18,957 29,705 -87,558 -27.77%
NP 85,651 -37,258 16,941 11,062 3,478 0 15,843 32.46%
-
NP to SH 45,606 -57,629 16,941 11,062 3,478 -32,920 15,843 19.26%
-
Tax Rate 12.66% - 56.42% 62.42% 84.50% - 84.68% -
Total Cost 658,247 634,451 641,392 549,564 513,288 479,074 690,797 -0.80%
-
Net Worth 831,020 206,570 308,018 212,111 107,064 150,429 590,101 5.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,515 7,904 9,315 6,712 - - - -
Div Payout % 27.44% 0.00% 54.99% 60.68% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 831,020 206,570 308,018 212,111 107,064 150,429 590,101 5.86%
NOSH 250,307 210,786 248,401 268,495 218,499 218,013 223,455 1.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.51% -6.24% 2.57% 1.97% 0.67% 0.00% 2.24% -
ROE 5.49% -27.90% 5.50% 5.22% 3.25% -21.88% 2.68% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 297.19 283.32 265.03 208.80 236.51 219.75 316.23 -1.02%
EPS 18.22 -22.95 6.82 4.12 0.60 -15.10 7.09 17.02%
DPS 5.00 3.75 3.75 2.50 0.00 0.00 0.00 -
NAPS 3.32 0.98 1.24 0.79 0.49 0.69 2.6408 3.88%
Adjusted Per Share Value based on latest NOSH - 268,495
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 226.87 182.12 200.77 170.97 157.60 146.10 215.50 0.86%
EPS 13.91 -17.58 5.17 3.37 1.06 -10.04 4.83 19.26%
DPS 3.82 2.41 2.84 2.05 0.00 0.00 0.00 -
NAPS 2.5343 0.63 0.9394 0.6469 0.3265 0.4588 1.7996 5.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.24 3.08 4.56 5.15 4.92 4.36 9.00 -
P/RPS 1.43 1.09 1.72 2.47 2.08 1.98 2.85 -10.85%
P/EPS 23.27 -11.27 66.86 125.00 309.09 -28.87 126.94 -24.62%
EY 4.30 -8.88 1.50 0.80 0.32 -3.46 0.79 32.61%
DY 1.18 1.22 0.82 0.49 0.00 0.00 0.00 -
P/NAPS 1.28 3.14 3.68 6.52 10.04 6.32 3.41 -15.06%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 23/10/00 -
Price 5.95 3.00 4.70 5.90 4.92 4.84 9.60 -
P/RPS 2.00 1.06 1.77 2.83 2.08 2.20 3.04 -6.73%
P/EPS 32.66 -10.97 68.91 143.20 309.09 -32.05 135.40 -21.09%
EY 3.06 -9.11 1.45 0.70 0.32 -3.12 0.74 26.67%
DY 0.84 1.25 0.80 0.42 0.00 0.00 0.00 -
P/NAPS 1.79 3.06 3.79 7.47 10.04 7.01 3.64 -11.15%

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