[HLIND] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 4.94%
YoY- 179.14%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 671,957 825,776 739,195 743,898 597,193 658,333 560,626 3.06%
PBT 67,611 88,056 78,757 98,067 -34,856 38,876 29,433 14.85%
Tax -10,949 -14,283 -13,257 -12,416 -2,402 -21,935 -18,371 -8.25%
NP 56,662 73,773 65,500 85,651 -37,258 16,941 11,062 31.26%
-
NP to SH 40,522 47,267 37,654 45,606 -57,629 16,941 11,062 24.13%
-
Tax Rate 16.19% 16.22% 16.83% 12.66% - 56.42% 62.42% -
Total Cost 615,295 752,003 673,695 658,247 634,451 641,392 549,564 1.89%
-
Net Worth 1,305,389 1,274,586 1,106,234 831,020 206,570 308,018 212,111 35.33%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 18,312 13,086 13,138 12,515 7,904 9,315 6,712 18.19%
Div Payout % 45.19% 27.69% 34.89% 27.44% 0.00% 54.99% 60.68% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,305,389 1,274,586 1,106,234 831,020 206,570 308,018 212,111 35.33%
NOSH 261,601 261,722 262,763 250,307 210,786 248,401 268,495 -0.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.43% 8.93% 8.86% 11.51% -6.24% 2.57% 1.97% -
ROE 3.10% 3.71% 3.40% 5.49% -27.90% 5.50% 5.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 256.86 315.52 281.32 297.19 283.32 265.03 208.80 3.50%
EPS 15.49 18.06 14.33 18.22 -22.95 6.82 4.12 24.67%
DPS 7.00 5.00 5.00 5.00 3.75 3.75 2.50 18.70%
NAPS 4.99 4.87 4.21 3.32 0.98 1.24 0.79 35.92%
Adjusted Per Share Value based on latest NOSH - 250,307
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 213.50 262.37 234.86 236.36 189.75 209.17 178.13 3.06%
EPS 12.88 15.02 11.96 14.49 -18.31 5.38 3.51 24.16%
DPS 5.82 4.16 4.17 3.98 2.51 2.96 2.13 18.21%
NAPS 4.1476 4.0497 3.5148 2.6404 0.6563 0.9787 0.6739 35.33%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.77 3.90 3.98 4.24 3.08 4.56 5.15 -
P/RPS 1.47 1.24 1.41 1.43 1.09 1.72 2.47 -8.27%
P/EPS 24.34 21.59 27.77 23.27 -11.27 66.86 125.00 -23.84%
EY 4.11 4.63 3.60 4.30 -8.88 1.50 0.80 31.32%
DY 1.86 1.28 1.26 1.18 1.22 0.82 0.49 24.87%
P/NAPS 0.76 0.80 0.95 1.28 3.14 3.68 6.52 -30.08%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 28/11/07 07/11/06 21/11/05 25/11/04 18/11/03 -
Price 4.32 3.48 4.18 5.95 3.00 4.70 5.90 -
P/RPS 1.68 1.10 1.49 2.00 1.06 1.77 2.83 -8.31%
P/EPS 27.89 19.27 29.17 32.66 -10.97 68.91 143.20 -23.84%
EY 3.59 5.19 3.43 3.06 -9.11 1.45 0.70 31.28%
DY 1.62 1.44 1.20 0.84 1.25 0.80 0.42 25.20%
P/NAPS 0.87 0.71 0.99 1.79 3.06 3.79 7.47 -30.09%

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