[HLIND] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 127.19%
YoY- 698.52%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 687,327 593,993 574,142 591,358 478,813 456,816 685,286 0.04%
PBT 75,160 49,004 19,893 52,741 8,386 -17,982 122,228 -7.78%
Tax -6,194 -5,556 -7,024 -27,609 -12,585 17,982 -83,935 -35.22%
NP 68,966 43,448 12,869 25,132 -4,199 0 38,293 10.29%
-
NP to SH 40,991 20,134 12,869 25,132 -4,199 -21,708 38,293 1.14%
-
Tax Rate 8.24% 11.34% 35.31% 52.35% 150.07% - 68.67% -
Total Cost 618,361 550,545 561,273 566,226 483,012 456,816 646,993 -0.75%
-
Net Worth 831,810 1,451,971 339,886 209,037 102,424 141,101 550,186 7.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 5,448 15,412 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 831,810 1,451,971 339,886 209,037 102,424 141,101 550,186 7.12%
NOSH 249,792 241,995 259,455 237,542 217,923 217,080 220,074 2.13%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.03% 7.31% 2.24% 4.25% -0.88% 0.00% 5.59% -
ROE 4.93% 1.39% 3.79% 12.02% -4.10% -15.38% 6.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 275.16 245.46 221.29 248.95 219.72 210.44 311.39 -2.03%
EPS 16.41 8.04 4.96 10.58 -2.89 -10.00 17.40 -0.97%
DPS 0.00 0.00 0.00 0.00 2.50 7.10 0.00 -
NAPS 3.33 6.00 1.31 0.88 0.47 0.65 2.50 4.89%
Adjusted Per Share Value based on latest NOSH - 237,542
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 209.61 181.15 175.10 180.35 146.02 139.31 208.99 0.04%
EPS 12.50 6.14 3.92 7.66 -1.28 -6.62 11.68 1.13%
DPS 0.00 0.00 0.00 0.00 1.66 4.70 0.00 -
NAPS 2.5368 4.4281 1.0365 0.6375 0.3124 0.4303 1.6779 7.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.65 2.99 4.60 5.85 3.82 5.55 6.60 -
P/RPS 2.05 1.22 2.08 2.35 1.74 2.64 2.12 -0.55%
P/EPS 34.43 35.94 92.74 55.29 -198.25 -55.50 37.93 -1.59%
EY 2.90 2.78 1.08 1.81 -0.50 -1.80 2.64 1.57%
DY 0.00 0.00 0.00 0.00 0.65 1.28 0.00 -
P/NAPS 1.70 0.50 3.51 6.65 8.13 8.54 2.64 -7.07%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 28/02/05 18/02/04 25/02/03 19/02/02 07/02/01 -
Price 5.55 3.18 4.60 6.05 3.02 6.00 5.80 -
P/RPS 2.02 1.30 2.08 2.43 1.37 2.85 1.86 1.38%
P/EPS 33.82 38.22 92.74 57.18 -156.73 -60.00 33.33 0.24%
EY 2.96 2.62 1.08 1.75 -0.64 -1.67 3.00 -0.22%
DY 0.00 0.00 0.00 0.00 0.83 1.18 0.00 -
P/NAPS 1.67 0.53 3.51 6.88 6.43 9.23 2.32 -5.32%

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