[HLIND] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 64.29%
YoY- 94.9%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,356,513 2,519,063 2,200,825 2,008,427 2,056,148 2,767,529 1,879,365 -0.24%
PBT 60,793 175,844 102,554 31,362 -158,817 549,787 277,813 1.62%
Tax 14,584 -73,801 -56,632 -41,088 97,268 -339,431 -220,421 -
NP 75,377 102,043 45,922 -9,726 -61,549 210,356 57,392 -0.28%
-
NP to SH 5,077 102,043 45,922 -9,726 -190,876 210,356 57,392 2.61%
-
Tax Rate -23.99% 41.97% 55.22% 131.01% - 61.74% 79.34% -
Total Cost 2,281,136 2,417,020 2,154,903 2,018,153 2,117,697 2,557,173 1,821,973 -0.23%
-
Net Worth 1,451,971 339,886 209,037 102,424 141,101 550,186 461,197 -1.21%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 22,290 18,106 6,712 21,994 38,776 54,340 - -100.00%
Div Payout % 439.04% 17.74% 14.62% 0.00% 0.00% 25.83% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,451,971 339,886 209,037 102,424 141,101 550,186 461,197 -1.21%
NOSH 241,995 259,455 237,542 217,923 217,080 220,074 223,882 -0.08%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.20% 4.05% 2.09% -0.48% -2.99% 7.60% 3.05% -
ROE 0.35% 30.02% 21.97% -9.50% -135.28% 38.23% 12.44% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 973.79 970.90 926.50 921.62 947.18 1,257.54 839.44 -0.15%
EPS 2.10 39.33 19.33 -4.46 -87.93 95.58 25.63 2.69%
DPS 9.21 6.98 2.83 10.10 17.86 24.69 0.00 -100.00%
NAPS 6.00 1.31 0.88 0.47 0.65 2.50 2.06 -1.13%
Adjusted Per Share Value based on latest NOSH - 217,923
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 718.66 768.23 671.18 612.51 627.06 844.01 573.15 -0.24%
EPS 1.55 31.12 14.00 -2.97 -58.21 64.15 17.50 2.61%
DPS 6.80 5.52 2.05 6.71 11.83 16.57 0.00 -100.00%
NAPS 4.4281 1.0365 0.6375 0.3124 0.4303 1.6779 1.4065 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.99 4.60 5.85 3.82 5.55 6.60 0.00 -
P/RPS 0.31 0.47 0.63 0.41 0.59 0.52 0.00 -100.00%
P/EPS 142.52 11.70 30.26 -85.59 -6.31 6.90 0.00 -100.00%
EY 0.70 8.55 3.30 -1.17 -15.84 14.48 0.00 -100.00%
DY 3.08 1.52 0.48 2.64 3.22 3.74 0.00 -100.00%
P/NAPS 0.50 3.51 6.65 8.13 8.54 2.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 18/02/04 25/02/03 19/02/02 07/02/01 - -
Price 3.18 4.60 6.05 3.02 6.00 5.80 0.00 -
P/RPS 0.33 0.47 0.65 0.33 0.63 0.46 0.00 -100.00%
P/EPS 151.57 11.70 31.30 -67.67 -6.82 6.07 0.00 -100.00%
EY 0.66 8.55 3.20 -1.48 -14.65 16.48 0.00 -100.00%
DY 2.90 1.52 0.47 3.34 2.98 4.26 0.00 -100.00%
P/NAPS 0.53 3.51 6.88 6.43 9.23 2.32 0.00 -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
Post a Comment