[HLIND] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 84.2%
YoY- 160.92%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,720,948 2,336,662 2,536,279 2,088,280 1,986,430 2,284,618 2,722,138 -0.00%
PBT 305,710 31,682 208,692 58,199 4,994 -18,607 527,580 -8.68%
Tax -30,221 13,116 -94,386 -41,608 -32,229 17,059 -332,681 -32.94%
NP 275,489 44,798 114,306 16,591 -27,235 -1,548 194,899 5.93%
-
NP to SH 146,696 -2,188 114,306 16,591 -27,235 -130,875 194,899 -4.62%
-
Tax Rate 9.89% -41.40% 45.23% 71.49% 645.35% - 63.06% -
Total Cost 2,445,459 2,291,864 2,421,973 2,071,689 2,013,665 2,286,166 2,527,239 -0.54%
-
Net Worth 831,020 206,570 308,018 212,111 107,064 150,429 590,101 5.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 29,885 22,290 18,106 12,160 31,959 46,251 31,452 -0.84%
Div Payout % 20.37% 0.00% 15.84% 73.30% 0.00% 0.00% 16.14% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 831,020 206,570 308,018 212,111 107,064 150,429 590,101 5.86%
NOSH 250,307 210,786 248,401 268,495 218,499 218,013 223,455 1.90%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.12% 1.92% 4.51% 0.79% -1.37% -0.07% 7.16% -
ROE 17.65% -1.06% 37.11% 7.82% -25.44% -87.00% 33.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,087.04 1,108.55 1,021.04 777.77 909.12 1,047.93 1,218.20 -1.87%
EPS 58.61 -1.04 46.02 6.18 -12.46 -60.03 87.22 -6.40%
DPS 11.94 10.57 7.29 4.53 14.70 21.22 14.00 -2.61%
NAPS 3.32 0.98 1.24 0.79 0.49 0.69 2.6408 3.88%
Adjusted Per Share Value based on latest NOSH - 268,495
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 829.80 712.61 773.48 636.86 605.80 696.74 830.17 -0.00%
EPS 44.74 -0.67 34.86 5.06 -8.31 -39.91 59.44 -4.62%
DPS 9.11 6.80 5.52 3.71 9.75 14.11 9.59 -0.85%
NAPS 2.5343 0.63 0.9394 0.6469 0.3265 0.4588 1.7996 5.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 4.24 3.08 4.56 5.15 4.92 4.36 9.00 -
P/RPS 0.39 0.28 0.45 0.66 0.54 0.42 0.74 -10.12%
P/EPS 7.23 -296.72 9.91 83.34 -39.47 -7.26 10.32 -5.75%
EY 13.82 -0.34 10.09 1.20 -2.53 -13.77 9.69 6.09%
DY 2.82 3.43 1.60 0.88 2.99 4.87 1.56 10.36%
P/NAPS 1.28 3.14 3.68 6.52 10.04 6.32 3.41 -15.06%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 12/11/01 23/10/00 -
Price 5.95 3.00 4.70 5.90 4.92 4.84 9.60 -
P/RPS 0.55 0.27 0.46 0.76 0.54 0.46 0.79 -5.85%
P/EPS 10.15 -289.01 10.21 95.48 -39.47 -8.06 11.01 -1.34%
EY 9.85 -0.35 9.79 1.05 -2.53 -12.40 9.09 1.34%
DY 2.01 3.52 1.55 0.77 2.99 4.38 1.46 5.47%
P/NAPS 1.79 3.06 3.79 7.47 10.04 7.01 3.64 -11.15%

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