[HLIND] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -34.49%
YoY- -70.86%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 759,499 672,912 661,268 560,874 627,212 494,079 447,857 9.19%
PBT 67,011 72,973 74,473 19,642 58,004 4,308 -13,815 -
Tax -15,799 -16,282 -13,200 -11,212 -29,073 -13,586 13,815 -
NP 51,212 56,691 61,273 8,430 28,931 -9,278 0 -
-
NP to SH 34,788 37,562 33,188 8,430 28,931 -9,278 -16,677 -
-
Tax Rate 23.58% 22.31% 17.72% 57.08% 50.12% 315.37% - -
Total Cost 708,287 616,221 599,995 552,444 598,281 503,357 447,857 7.93%
-
Net Worth 1,177,116 879,269 694,794 351,010 239,137 87,161 108,857 48.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 26,274 12,454 17,369 14,385 8,791 - 16,546 8.00%
Div Payout % 75.53% 33.16% 52.34% 170.65% 30.39% - 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,177,116 879,269 694,794 351,010 239,137 87,161 108,857 48.65%
NOSH 262,749 249,084 231,598 287,713 234,448 217,903 217,715 3.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.74% 8.42% 9.27% 1.50% 4.61% -1.88% 0.00% -
ROE 2.96% 4.27% 4.78% 2.40% 12.10% -10.64% -15.32% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 289.06 270.15 285.52 194.94 267.53 226.74 205.71 5.82%
EPS 13.24 15.08 13.27 2.93 12.34 -5.20 -7.66 -
DPS 10.00 5.00 7.50 5.00 3.75 0.00 7.60 4.67%
NAPS 4.48 3.53 3.00 1.22 1.02 0.40 0.50 44.06%
Adjusted Per Share Value based on latest NOSH - 287,713
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 231.62 205.22 201.67 171.05 191.28 150.68 136.58 9.19%
EPS 10.61 11.46 10.12 2.57 8.82 -2.83 -5.09 -
DPS 8.01 3.80 5.30 4.39 2.68 0.00 5.05 7.98%
NAPS 3.5898 2.6815 2.1189 1.0705 0.7293 0.2658 0.332 48.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.00 5.35 3.20 3.92 6.00 3.06 6.90 -
P/RPS 1.38 1.98 1.12 2.01 2.24 1.35 3.35 -13.72%
P/EPS 30.21 35.48 22.33 133.79 48.62 -71.87 -90.08 -
EY 3.31 2.82 4.48 0.75 2.06 -1.39 -1.11 -
DY 2.50 0.93 2.34 1.28 0.63 0.00 1.10 14.64%
P/NAPS 0.89 1.52 1.07 3.21 5.88 7.65 13.80 -36.64%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 21/05/03 13/05/02 -
Price 4.10 5.35 4.02 3.72 4.58 3.22 6.60 -
P/RPS 1.42 1.98 1.41 1.91 1.71 1.42 3.21 -12.69%
P/EPS 30.97 35.48 28.05 126.96 37.12 -75.63 -86.16 -
EY 3.23 2.82 3.56 0.79 2.69 -1.32 -1.16 -
DY 2.44 0.93 1.87 1.34 0.82 0.00 1.15 13.34%
P/NAPS 0.92 1.52 1.34 3.05 4.49 8.05 13.20 -35.82%

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