[HLIND] YoY 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- 134.94%
YoY- 56.45%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 683,255 781,886 687,327 593,993 574,142 591,358 478,813 6.09%
PBT 16,561 106,068 75,160 49,004 19,893 52,741 8,386 11.99%
Tax -6,546 -10,594 -6,194 -5,556 -7,024 -27,609 -12,585 -10.31%
NP 10,015 95,474 68,966 43,448 12,869 25,132 -4,199 -
-
NP to SH 15,964 53,125 40,991 20,134 12,869 25,132 -4,199 -
-
Tax Rate 39.53% 9.99% 8.24% 11.34% 35.31% 52.35% 150.07% -
Total Cost 673,240 686,412 618,361 550,545 561,273 566,226 483,012 5.68%
-
Net Worth 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 102,424 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 - - - - - - 5,448 -
Div Payout % - - - - - - 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 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 102,424 52.01%
NOSH 261,704 262,734 249,792 241,995 259,455 237,542 217,923 3.09%
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 1.47% 12.21% 10.03% 7.31% 2.24% 4.25% -0.88% -
ROE 1.26% 4.64% 4.93% 1.39% 3.79% 12.02% -4.10% -
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 261.08 297.60 275.16 245.46 221.29 248.95 219.72 2.91%
EPS 6.10 20.22 16.41 8.04 4.96 10.58 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
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 217.09 248.43 218.38 188.73 182.42 187.89 152.13 6.09%
EPS 5.07 16.88 13.02 6.40 4.09 7.99 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 4.0245 3.6397 2.6429 4.6133 1.0799 0.6642 0.3254 52.01%
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 1.40 1.70 2.05 1.22 2.08 2.35 1.74 -3.55%
P/EPS 60.00 24.98 34.43 35.94 92.74 55.29 -198.25 -
EY 1.67 4.00 2.90 2.78 1.08 1.81 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
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 1.34 1.44 2.02 1.30 2.08 2.43 1.37 -0.36%
P/EPS 57.38 21.17 33.82 38.22 92.74 57.18 -156.73 -
EY 1.74 4.72 2.96 2.62 1.08 1.75 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
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