[HLIND] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 88.52%
YoY- -111.26%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,058,157 2,280,580 2,104,137 1,852,454 1,793,349 1,779,196 1,489,658 5.53%
PBT 59,296 251,836 246,200 88,622 78,411 140,178 35,129 9.10%
Tax -27,591 -39,650 -34,892 -21,158 -40,171 -75,053 -45,128 -7.86%
NP 31,705 212,186 211,308 67,464 38,240 65,125 -9,999 -
-
NP to SH 46,952 125,567 124,159 -4,306 38,240 65,125 -9,999 -
-
Tax Rate 46.53% 15.74% 14.17% 23.87% 51.23% 53.54% 128.46% -
Total Cost 2,026,452 2,068,394 1,892,829 1,784,990 1,755,109 1,714,071 1,499,657 5.14%
-
Net Worth 1,263,388 1,176,862 869,950 269,686 317,365 245,754 87,145 56.08%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 26,157 39,403 24,644 10,113 22,761 15,058 5,446 29.86%
Div Payout % 55.71% 31.38% 19.85% 0.00% 59.52% 23.12% 0.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,263,388 1,176,862 869,950 269,686 317,365 245,754 87,145 56.08%
NOSH 261,571 262,692 246,445 89,895 260,136 240,935 217,863 3.09%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.54% 9.30% 10.04% 3.64% 2.13% 3.66% -0.67% -
ROE 3.72% 10.67% 14.27% -1.60% 12.05% 26.50% -11.47% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 786.84 868.16 853.80 2,060.67 689.39 738.45 683.76 2.36%
EPS 17.95 47.80 50.38 -1.72 14.70 27.03 -7.49 -
DPS 10.00 15.00 10.00 11.25 8.75 6.25 2.50 25.96%
NAPS 4.83 4.48 3.53 3.00 1.22 1.02 0.40 51.40%
Adjusted Per Share Value based on latest NOSH - 231,598
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 627.67 695.50 641.69 564.94 546.91 542.60 454.30 5.53%
EPS 14.32 38.29 37.86 -1.31 11.66 19.86 -3.05 -
DPS 7.98 12.02 7.52 3.08 6.94 4.59 1.66 29.88%
NAPS 3.8529 3.5891 2.6531 0.8225 0.9679 0.7495 0.2658 56.08%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.44 4.00 5.35 3.20 3.92 6.00 3.06 -
P/RPS 0.44 0.46 0.63 0.16 0.57 0.81 0.45 -0.37%
P/EPS 19.16 8.37 10.62 -66.81 26.67 22.20 -66.67 -
EY 5.22 11.95 9.42 -1.50 3.75 4.51 -1.50 -
DY 2.91 3.75 1.87 3.52 2.23 1.04 0.82 23.47%
P/NAPS 0.71 0.89 1.52 1.07 3.21 5.88 7.65 -32.68%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 18/05/09 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 21/05/03 -
Price 4.18 4.10 5.35 4.02 3.72 4.58 3.22 -
P/RPS 0.53 0.47 0.63 0.20 0.54 0.62 0.47 2.02%
P/EPS 23.29 8.58 10.62 -83.92 25.31 16.94 -70.16 -
EY 4.29 11.66 9.42 -1.19 3.95 5.90 -1.43 -
DY 2.39 3.66 1.87 2.80 2.35 1.36 0.78 20.49%
P/NAPS 0.87 0.92 1.52 1.34 3.05 4.49 8.05 -30.95%

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