[HLIND] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 89.88%
YoY- 330.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,389,161 1,509,031 1,521,081 1,431,225 1,191,186 1,232,475 1,151,984 3.16%
PBT 151,242 104,617 184,825 173,227 14,148 58,769 82,174 10.69%
Tax -21,025 -20,829 -23,851 -18,610 -7,958 -28,959 -45,980 -12.21%
NP 130,217 83,788 160,974 154,617 6,190 29,810 36,194 23.76%
-
NP to SH 90,971 63,231 90,779 86,597 -37,495 29,810 36,194 16.58%
-
Tax Rate 13.90% 19.91% 12.90% 10.74% 56.25% 49.28% 55.95% -
Total Cost 1,258,944 1,425,243 1,360,107 1,276,608 1,184,996 1,202,665 1,115,790 2.03%
-
Net Worth 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 216,819 35.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 18,309 13,080 13,137 12,485 7,369 9,489 6,159 19.89%
Div Payout % 20.13% 20.69% 14.47% 14.42% 0.00% 31.83% 17.02% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,326,115 1,266,189 1,145,575 831,510 1,179,088 331,503 216,819 35.19%
NOSH 261,561 261,609 262,746 249,702 196,514 253,056 246,385 1.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.37% 5.55% 10.58% 10.80% 0.52% 2.42% 3.14% -
ROE 6.86% 4.99% 7.92% 10.41% -3.18% 8.99% 16.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 531.10 576.83 578.92 573.17 606.16 487.04 467.55 2.14%
EPS 34.78 24.17 34.55 34.68 -14.95 11.78 14.69 15.43%
DPS 7.00 5.00 5.00 5.00 3.75 3.75 2.50 18.70%
NAPS 5.07 4.84 4.36 3.33 6.00 1.31 0.88 33.85%
Adjusted Per Share Value based on latest NOSH - 249,792
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 423.65 460.21 463.88 436.48 363.27 375.87 351.32 3.16%
EPS 27.74 19.28 27.68 26.41 -11.43 9.09 11.04 16.58%
DPS 5.58 3.99 4.01 3.81 2.25 2.89 1.88 19.85%
NAPS 4.0442 3.8615 3.4936 2.5358 3.5958 1.011 0.6612 35.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.53 3.66 5.05 5.65 2.99 4.60 5.85 -
P/RPS 0.85 0.63 0.87 0.99 0.49 0.94 1.25 -6.21%
P/EPS 13.02 15.14 14.62 16.29 -15.67 39.05 39.82 -16.98%
EY 7.68 6.60 6.84 6.14 -6.38 2.56 2.51 20.46%
DY 1.55 1.37 0.99 0.88 1.25 0.82 0.43 23.80%
P/NAPS 0.89 0.76 1.16 1.70 0.50 3.51 6.65 -28.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 -
Price 4.67 3.50 4.28 5.55 3.18 4.60 6.05 -
P/RPS 0.88 0.61 0.74 0.97 0.52 0.94 1.29 -6.17%
P/EPS 13.43 14.48 12.39 16.00 -16.67 39.05 41.18 -17.02%
EY 7.45 6.91 8.07 6.25 -6.00 2.56 2.43 20.50%
DY 1.50 1.43 1.17 0.90 1.18 0.82 0.41 24.10%
P/NAPS 0.92 0.72 0.98 1.67 0.53 3.51 6.88 -28.46%

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