[HLIND] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 34.94%
YoY- -225.78%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,509,031 1,521,081 1,431,225 1,191,186 1,232,475 1,151,984 995,579 7.17%
PBT 104,617 184,825 173,227 14,148 58,769 82,174 30,821 22.56%
Tax -20,829 -23,851 -18,610 -7,958 -28,959 -45,980 -31,542 -6.67%
NP 83,788 160,974 154,617 6,190 29,810 36,194 -721 -
-
NP to SH 63,231 90,779 86,597 -37,495 29,810 36,194 -721 -
-
Tax Rate 19.91% 12.90% 10.74% 56.25% 49.28% 55.95% 102.34% -
Total Cost 1,425,243 1,360,107 1,276,608 1,184,996 1,202,665 1,115,790 996,300 6.14%
-
Net Worth 1,266,189 1,145,575 831,510 1,179,088 331,503 216,819 102,353 52.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 13,080 13,137 12,485 7,369 9,489 6,159 5,444 15.71%
Div Payout % 20.69% 14.47% 14.42% 0.00% 31.83% 17.02% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,266,189 1,145,575 831,510 1,179,088 331,503 216,819 102,353 52.01%
NOSH 261,609 262,746 249,702 196,514 253,056 246,385 217,772 3.10%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.55% 10.58% 10.80% 0.52% 2.42% 3.14% -0.07% -
ROE 4.99% 7.92% 10.41% -3.18% 8.99% 16.69% -0.70% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 576.83 578.92 573.17 606.16 487.04 467.55 457.16 3.94%
EPS 24.17 34.55 34.68 -14.95 11.78 14.69 -2.29 -
DPS 5.00 5.00 5.00 3.75 3.75 2.50 2.50 12.23%
NAPS 4.84 4.36 3.33 6.00 1.31 0.88 0.47 47.44%
Adjusted Per Share Value based on latest NOSH - 241,995
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 460.21 463.88 436.48 363.27 375.87 351.32 303.62 7.17%
EPS 19.28 27.68 26.41 -11.43 9.09 11.04 -0.22 -
DPS 3.99 4.01 3.81 2.25 2.89 1.88 1.66 15.72%
NAPS 3.8615 3.4936 2.5358 3.5958 1.011 0.6612 0.3121 52.02%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.66 5.05 5.65 2.99 4.60 5.85 3.82 -
P/RPS 0.63 0.87 0.99 0.49 0.94 1.25 0.84 -4.67%
P/EPS 15.14 14.62 16.29 -15.67 39.05 39.82 -1,153.80 -
EY 6.60 6.84 6.14 -6.38 2.56 2.51 -0.09 -
DY 1.37 0.99 0.88 1.25 0.82 0.43 0.65 13.21%
P/NAPS 0.76 1.16 1.70 0.50 3.51 6.65 8.13 -32.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 -
Price 3.50 4.28 5.55 3.18 4.60 6.05 3.02 -
P/RPS 0.61 0.74 0.97 0.52 0.94 1.29 0.66 -1.30%
P/EPS 14.48 12.39 16.00 -16.67 39.05 41.18 -912.17 -
EY 6.91 8.07 6.25 -6.00 2.56 2.43 -0.11 -
DY 1.43 1.17 0.90 1.18 0.82 0.41 0.83 9.48%
P/NAPS 0.72 0.98 1.67 0.53 3.51 6.88 6.43 -30.55%

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