[HLIND] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -103.02%
YoY- -101.91%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,181,194 2,803,202 2,720,948 2,336,662 2,536,279 2,088,280 1,986,430 8.15%
PBT 341,994 265,861 305,710 31,682 208,692 58,199 4,994 102.13%
Tax -38,779 -43,743 -30,221 13,116 -94,386 -41,608 -32,229 3.12%
NP 303,215 222,118 275,489 44,798 114,306 16,591 -27,235 -
-
NP to SH 187,315 121,326 146,696 -2,188 114,306 16,591 -27,235 -
-
Tax Rate 11.34% 16.45% 9.89% -41.40% 45.23% 71.49% 645.35% -
Total Cost 2,877,979 2,581,084 2,445,459 2,291,864 2,421,973 2,071,689 2,013,665 6.12%
-
Net Worth 1,274,586 1,106,234 831,020 206,570 308,018 212,111 107,064 51.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 39,361 25,592 29,885 22,290 18,106 12,160 31,959 3.52%
Div Payout % 21.01% 21.09% 20.37% 0.00% 15.84% 73.30% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,274,586 1,106,234 831,020 206,570 308,018 212,111 107,064 51.05%
NOSH 261,722 262,763 250,307 210,786 248,401 268,495 218,499 3.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.53% 7.92% 10.12% 1.92% 4.51% 0.79% -1.37% -
ROE 14.70% 10.97% 17.65% -1.06% 37.11% 7.82% -25.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,215.49 1,066.82 1,087.04 1,108.55 1,021.04 777.77 909.12 4.95%
EPS 71.57 46.17 58.61 -1.04 46.02 6.18 -12.46 -
DPS 15.00 9.74 11.94 10.57 7.29 4.53 14.70 0.33%
NAPS 4.87 4.21 3.32 0.98 1.24 0.79 0.49 46.57%
Adjusted Per Share Value based on latest NOSH - 210,786
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 970.16 854.89 829.80 712.61 773.48 636.86 605.80 8.15%
EPS 57.13 37.00 44.74 -0.67 34.86 5.06 -8.31 -
DPS 12.00 7.80 9.11 6.80 5.52 3.71 9.75 3.51%
NAPS 3.8871 3.3737 2.5343 0.63 0.9394 0.6469 0.3265 51.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.90 3.98 4.24 3.08 4.56 5.15 4.92 -
P/RPS 0.32 0.37 0.39 0.28 0.45 0.66 0.54 -8.34%
P/EPS 5.45 8.62 7.23 -296.72 9.91 83.34 -39.47 -
EY 18.35 11.60 13.82 -0.34 10.09 1.20 -2.53 -
DY 3.85 2.45 2.82 3.43 1.60 0.88 2.99 4.29%
P/NAPS 0.80 0.95 1.28 3.14 3.68 6.52 10.04 -34.37%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 28/11/07 07/11/06 21/11/05 25/11/04 18/11/03 14/11/02 -
Price 3.48 4.18 5.95 3.00 4.70 5.90 4.92 -
P/RPS 0.29 0.39 0.55 0.27 0.46 0.76 0.54 -9.83%
P/EPS 4.86 9.05 10.15 -289.01 10.21 95.48 -39.47 -
EY 20.57 11.05 9.85 -0.35 9.79 1.05 -2.53 -
DY 4.31 2.33 2.01 3.52 1.55 0.77 2.99 6.27%
P/NAPS 0.71 0.99 1.79 3.06 3.79 7.47 10.04 -35.66%

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