[HLIND] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.37%
YoY- 13.18%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 717,687 549,126 759,499 672,912 661,268 560,874 627,212 2.27%
PBT 97,516 -45,321 67,011 72,973 74,473 19,642 58,004 9.03%
Tax -16,014 -6,762 -15,799 -16,282 -13,200 -11,212 -29,073 -9.45%
NP 81,502 -52,083 51,212 56,691 61,273 8,430 28,931 18.83%
-
NP to SH 52,386 -16,279 34,788 37,562 33,188 8,430 28,931 10.39%
-
Tax Rate 16.42% - 23.58% 22.31% 17.72% 57.08% 50.12% -
Total Cost 636,185 601,209 708,287 616,221 599,995 552,444 598,281 1.02%
-
Net Worth 1,365,226 1,264,108 1,177,116 879,269 694,794 351,010 239,137 33.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 26,153 13,086 26,274 12,454 17,369 14,385 8,791 19.91%
Div Payout % 49.93% 0.00% 75.53% 33.16% 52.34% 170.65% 30.39% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,365,226 1,264,108 1,177,116 879,269 694,794 351,010 239,137 33.67%
NOSH 261,537 261,720 262,749 249,084 231,598 287,713 234,448 1.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.36% -9.48% 6.74% 8.42% 9.27% 1.50% 4.61% -
ROE 3.84% -1.29% 2.96% 4.27% 4.78% 2.40% 12.10% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 274.41 209.81 289.06 270.15 285.52 194.94 267.53 0.42%
EPS 20.03 -6.22 13.24 15.08 13.27 2.93 12.34 8.40%
DPS 10.00 5.00 10.00 5.00 7.50 5.00 3.75 17.75%
NAPS 5.22 4.83 4.48 3.53 3.00 1.22 1.02 31.25%
Adjusted Per Share Value based on latest NOSH - 249,084
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 228.03 174.47 241.31 213.80 210.10 178.21 199.28 2.27%
EPS 16.64 -5.17 11.05 11.93 10.54 2.68 9.19 10.39%
DPS 8.31 4.16 8.35 3.96 5.52 4.57 2.79 19.93%
NAPS 4.3377 4.0164 3.74 2.7937 2.2076 1.1153 0.7598 33.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.66 3.44 4.00 5.35 3.20 3.92 6.00 -
P/RPS 1.70 1.64 1.38 1.98 1.12 2.01 2.24 -4.49%
P/EPS 23.27 -55.31 30.21 35.48 22.33 133.79 48.62 -11.55%
EY 4.30 -1.81 3.31 2.82 4.48 0.75 2.06 13.04%
DY 2.15 1.45 2.50 0.93 2.34 1.28 0.63 22.68%
P/NAPS 0.89 0.71 0.89 1.52 1.07 3.21 5.88 -26.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 18/05/09 22/05/08 23/05/07 23/05/06 16/05/05 17/05/04 -
Price 4.31 4.18 4.10 5.35 4.02 3.72 4.58 -
P/RPS 1.57 1.99 1.42 1.98 1.41 1.91 1.71 -1.41%
P/EPS 21.52 -67.20 30.97 35.48 28.05 126.96 37.12 -8.68%
EY 4.65 -1.49 3.23 2.82 3.56 0.79 2.69 9.54%
DY 2.32 1.20 2.44 0.93 1.87 1.34 0.82 18.91%
P/NAPS 0.83 0.87 0.92 1.52 1.34 3.05 4.49 -24.51%

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