[HLIND] YoY 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- -10.12%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 717,204 683,255 781,886 687,327 593,993 574,142 591,358 3.26%
PBT 83,631 16,561 106,068 75,160 49,004 19,893 52,741 7.97%
Tax -10,076 -6,546 -10,594 -6,194 -5,556 -7,024 -27,609 -15.45%
NP 73,555 10,015 95,474 68,966 43,448 12,869 25,132 19.58%
-
NP to SH 50,449 15,964 53,125 40,991 20,134 12,869 25,132 12.30%
-
Tax Rate 12.05% 39.53% 9.99% 8.24% 11.34% 35.31% 52.35% -
Total Cost 643,649 673,240 686,412 618,361 550,545 561,273 566,226 2.15%
-
Net Worth 1,325,953 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 36.01%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,325,953 1,266,651 1,145,524 831,810 1,451,971 339,886 209,037 36.01%
NOSH 261,529 261,704 262,734 249,792 241,995 259,455 237,542 1.61%
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 10.26% 1.47% 12.21% 10.03% 7.31% 2.24% 4.25% -
ROE 3.80% 1.26% 4.64% 4.93% 1.39% 3.79% 12.02% -
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 274.23 261.08 297.60 275.16 245.46 221.29 248.95 1.62%
EPS 19.29 6.10 20.22 16.41 8.04 4.96 10.58 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 218.72 208.37 238.45 209.61 181.15 175.10 180.35 3.26%
EPS 15.39 4.87 16.20 12.50 6.14 3.92 7.66 12.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0437 3.8629 3.4935 2.5368 4.4281 1.0365 0.6375 36.01%
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 1.65 1.40 1.70 2.05 1.22 2.08 2.35 -5.71%
P/EPS 23.48 60.00 24.98 34.43 35.94 92.74 55.29 -13.29%
EY 4.26 1.67 4.00 2.90 2.78 1.08 1.81 15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.70 1.34 1.44 2.02 1.30 2.08 2.43 -5.77%
P/EPS 24.21 57.38 21.17 33.82 38.22 92.74 57.18 -13.33%
EY 4.13 1.74 4.72 2.96 2.62 1.08 1.75 15.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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