[HLIND] YoY TTM Result on 30-Jun-2007 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- -24.81%

YoY- 197.46%

Quarter Report

HLIB_KLSE Q4 FY07 (Revised)-21.doc

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	2,498,151	2,679,110	3,094,613	2,807,905	2,574,243	2,397,802	2,438,572	0.40%
YoY %	-6.75%	-13.43%	10.21%	9.08%	7.36%	-1.67%	-	-
Horiz. %	102.44%	109.86%	126.90%	115.15%	105.56%	98.33%	100.00%	-
PBT	294,417	88,710	332,695	285,171	172,787	105,414	199,249	6.72%
YoY %	231.89%	-73.34%	16.67%	65.04%	63.91%	-47.09%	-	-
Horiz. %	147.76%	44.52%	166.97%	143.12%	86.72%	52.91%	100.00%	-
Tax	-861	-27,202	-37,753	-42,902	-20,207	-6,417	-90,822	-53.97%
YoY %	96.83%	27.95%	12.00%	-112.31%	-214.90%	92.93%	-	-
Horiz. %	0.95%	29.95%	41.57%	47.24%	22.25%	7.07%	100.00%	-
NP	293,556	61,508	294,942	242,269	152,580	98,997	108,427	18.04%
YoY %	377.26%	-79.15%	21.74%	58.78%	54.13%	-8.70%	-	-
Horiz. %	270.74%	56.73%	272.02%	223.44%	140.72%	91.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,278	75,062	177,702	129,278	43,461	72,382	108,427	10.20%
YoY %	158.82%	-57.76%	37.46%	197.46%	-39.96%	-33.24%	-	-
Horiz. %	179.18%	69.23%	163.89%	119.23%	40.08%	66.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.29%	30.66%	11.35%	15.04%	11.69%	6.09%	45.58%	-
YoY %	-99.05%	170.13%	-24.53%	28.66%	91.95%	-86.64%	-	-
Horiz. %	0.64%	67.27%	24.90%	33.00%	25.65%	13.36%	100.00%	-
Total Cost	2,204,595	2,617,602	2,799,671	2,565,636	2,421,663	2,298,805	2,330,145	-0.91%
YoY %	-15.78%	-6.50%	9.12%	5.95%	5.34%	-1.34%	-	-
Horiz. %	94.61%	112.34%	120.15%	110.11%	103.93%	98.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,388,754	1,268,218	1,214,821	975,734	681,381	237,137	274,207	31.03%
YoY %	9.50%	4.40%	24.50%	43.20%	187.34%	-13.52%	-	-
Horiz. %	506.46%	462.50%	443.03%	355.84%	248.49%	86.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	44,465	26,172	39,413	24,969	25,274	23,700	15,504	19.18%
YoY %	69.90%	-33.60%	57.85%	-1.21%	6.64%	52.86%	-	-
Horiz. %	286.80%	168.81%	254.21%	161.05%	163.02%	152.86%	100.00%	-
Div Payout %	22.89%	34.87%	22.18%	19.31%	58.15%	32.74%	14.30%	-
YoY %	-34.36%	57.21%	14.86%	-66.79%	77.61%	128.95%	-	-
Horiz. %	160.07%	243.85%	155.10%	135.03%	406.64%	228.95%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,388,754	1,268,218	1,214,821	975,734	681,381	237,137	274,207	31.03%
YoY %	9.50%	4.40%	24.50%	43.20%	187.34%	-13.52%	-	-
Horiz. %	506.46%	462.50%	443.03%	355.84%	248.49%	86.48%	100.00%	-
NOSH	261,535	261,488	262,380	240,328	227,127	237,137	228,506	2.27%
YoY %	0.02%	-0.34%	9.18%	5.81%	-4.22%	3.78%	-	-
Horiz. %	114.45%	114.43%	114.82%	105.17%	99.40%	103.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.75%	2.30%	9.53%	8.63%	5.93%	4.13%	4.45%	-
YoY %	410.87%	-75.87%	10.43%	45.53%	43.58%	-7.19%	-	-
Horiz. %	264.04%	51.69%	214.16%	193.93%	133.26%	92.81%	100.00%	-
ROE	13.99%	5.92%	14.63%	13.25%	6.38%	30.52%	39.54%	-
YoY %	136.32%	-59.54%	10.42%	107.68%	-79.10%	-22.81%	-	-
Horiz. %	35.38%	14.97%	37.00%	33.51%	16.14%	77.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	955.19	1,024.56	1,179.44	1,168.36	1,133.39	1,011.14	1,067.18	-1.82%
YoY %	-6.77%	-13.13%	0.95%	3.09%	12.09%	-5.25%	-	-
Horiz. %	89.51%	96.01%	110.52%	109.48%	106.20%	94.75%	100.00%	-
EPS	74.28	28.71	67.73	53.79	19.14	30.52	47.45	7.75%
YoY %	158.73%	-57.61%	25.92%	181.03%	-37.29%	-35.68%	-	-
Horiz. %	156.54%	60.51%	142.74%	113.36%	40.34%	64.32%	100.00%	-
DPS	17.00	10.00	15.00	10.39	11.13	9.99	6.79	16.51%
YoY %	70.00%	-33.33%	44.37%	-6.65%	11.41%	47.13%	-	-
Horiz. %	250.37%	147.28%	220.91%	153.02%	163.92%	147.13%	100.00%	-
NAPS	5.31	4.85	4.63	4.06	3.00	1.00	1.20	28.11%
YoY %	9.48%	4.75%	14.04%	35.33%	200.00%	-16.67%	-	-
Horiz. %	442.50%	404.17%	385.83%	338.33%	250.00%	83.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 240,328
RPS	761.86	817.04	943.76	856.32	785.06	731.25	743.69	0.40%
YoY %	-6.75%	-13.43%	10.21%	9.08%	7.36%	-1.67%	-	-
Horiz. %	102.44%	109.86%	126.90%	115.14%	105.56%	98.33%	100.00%	-
EPS	59.25	22.89	54.19	39.43	13.25	22.07	33.07	10.20%
YoY %	158.85%	-57.76%	37.43%	197.58%	-39.96%	-33.26%	-	-
Horiz. %	179.17%	69.22%	163.86%	119.23%	40.07%	66.74%	100.00%	-
DPS	13.56	7.98	12.02	7.61	7.71	7.23	4.73	19.17%
YoY %	69.92%	-33.61%	57.95%	-1.30%	6.64%	52.85%	-	-
Horiz. %	286.68%	168.71%	254.12%	160.89%	163.00%	152.85%	100.00%	-
NAPS	4.2353	3.8677	3.7048	2.9757	2.078	0.7232	0.8362	31.03%
YoY %	9.50%	4.40%	24.50%	43.20%	187.33%	-13.51%	-	-
Horiz. %	506.49%	462.53%	443.05%	355.86%	248.51%	86.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.54	3.40	4.02	5.00	4.16	3.38	4.60	-
P/RPS	0.48	0.33	0.34	0.43	0.37	0.33	0.43	1.84%
YoY %	45.45%	-2.94%	-20.93%	16.22%	12.12%	-23.26%	-	-
Horiz. %	111.63%	76.74%	79.07%	100.00%	86.05%	76.74%	100.00%	-
P/EPS	6.11	11.84	5.94	9.30	21.74	11.07	9.69	-7.39%
YoY %	-48.40%	99.33%	-36.13%	-57.22%	96.39%	14.24%	-	-
Horiz. %	63.05%	122.19%	61.30%	95.98%	224.36%	114.24%	100.00%	-
EY	16.36	8.44	16.85	10.76	4.60	9.03	10.32	7.97%
YoY %	93.84%	-49.91%	56.60%	133.91%	-49.06%	-12.50%	-	-
Horiz. %	158.53%	81.78%	163.28%	104.26%	44.57%	87.50%	100.00%	-
DY	3.74	2.94	3.73	2.08	2.67	2.96	1.48	16.70%
YoY %	27.21%	-21.18%	79.33%	-22.10%	-9.80%	100.00%	-	-
Horiz. %	252.70%	198.65%	252.03%	140.54%	180.41%	200.00%	100.00%	-
P/NAPS	0.85	0.70	0.87	1.23	1.39	3.38	3.83	-22.18%
YoY %	21.43%	-19.54%	-29.27%	-11.51%	-58.88%	-11.75%	-	-
Horiz. %	22.19%	18.28%	22.72%	32.11%	36.29%	88.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/08/09	25/08/08	28/08/07	21/08/06	23/08/05	26/08/04	-
Price	5.07	3.68	4.10	3.94	3.88	3.30	4.02	-
P/RPS	0.53	0.36	0.35	0.34	0.34	0.33	0.38	5.69%
YoY %	47.22%	2.86%	2.94%	0.00%	3.03%	-13.16%	-	-
Horiz. %	139.47%	94.74%	92.11%	89.47%	89.47%	86.84%	100.00%	-
P/EPS	6.83	12.82	6.05	7.32	20.28	10.81	8.47	-3.52%
YoY %	-46.72%	111.90%	-17.35%	-63.91%	87.60%	27.63%	-	-
Horiz. %	80.64%	151.36%	71.43%	86.42%	239.43%	127.63%	100.00%	-
EY	14.65	7.80	16.52	13.65	4.93	9.25	11.80	3.66%
YoY %	87.82%	-52.78%	21.03%	176.88%	-46.70%	-21.61%	-	-
Horiz. %	124.15%	66.10%	140.00%	115.68%	41.78%	78.39%	100.00%	-
DY	3.35	2.72	3.66	2.64	2.87	3.03	1.69	12.07%
YoY %	23.16%	-25.68%	38.64%	-8.01%	-5.28%	79.29%	-	-
Horiz. %	198.22%	160.95%	216.57%	156.21%	169.82%	179.29%	100.00%	-
P/NAPS	0.95	0.76	0.89	0.97	1.29	3.30	3.35	-18.93%
YoY %	25.00%	-14.61%	-8.25%	-24.81%	-60.91%	-1.49%	-	-
Horiz. %	28.36%	22.69%	26.57%	28.96%	38.51%	98.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos