[HLIND] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 76.07%
YoY- 98.91%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,456,907 2,452,725 2,333,958 2,054,649 1,937,153 2,696,448 2,517,298 -0.40%
PBT 115,624 137,482 156,250 49,485 -214,973 389,607 480,334 -21.12%
Tax 12,596 -55,940 -72,119 -51,812 131,580 -290,988 -306,038 -
NP 128,220 81,542 84,131 -2,327 -83,393 98,619 174,296 -4.98%
-
NP to SH 29,835 81,542 84,131 -2,327 -212,720 98,619 174,296 -25.47%
-
Tax Rate -10.89% 40.69% 46.16% 104.70% - 74.69% 63.71% -
Total Cost 2,328,687 2,371,183 2,249,827 2,056,976 2,020,546 2,597,829 2,343,002 -0.10%
-
Net Worth 694,794 351,010 239,137 87,161 108,857 566,123 600,257 2.46%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 25,274 23,700 15,504 5,448 31,959 77,704 - -
Div Payout % 84.71% 29.07% 18.43% 0.00% 0.00% 78.79% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 694,794 351,010 239,137 87,161 108,857 566,123 600,257 2.46%
NOSH 231,598 287,713 234,448 217,903 217,715 224,652 224,815 0.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.22% 3.32% 3.60% -0.11% -4.30% 3.66% 6.92% -
ROE 4.29% 23.23% 35.18% -2.67% -195.41% 17.42% 29.04% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,060.85 852.49 995.51 942.92 889.76 1,200.28 1,119.72 -0.89%
EPS 12.88 28.34 35.88 -1.07 -97.71 43.90 77.53 -25.84%
DPS 10.91 8.24 6.61 2.50 14.70 34.59 0.00 -
NAPS 3.00 1.22 1.02 0.40 0.50 2.52 2.67 1.96%
Adjusted Per Share Value based on latest NOSH - 217,903
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 780.63 779.30 741.57 652.82 615.49 856.74 799.82 -0.40%
EPS 9.48 25.91 26.73 -0.74 -67.59 31.33 55.38 -25.47%
DPS 8.03 7.53 4.93 1.73 10.15 24.69 0.00 -
NAPS 2.2076 1.1153 0.7598 0.2769 0.3459 1.7987 1.9072 2.46%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.20 3.92 6.00 3.06 6.90 4.40 16.90 -
P/RPS 0.30 0.46 0.60 0.32 0.78 0.37 1.51 -23.60%
P/EPS 24.84 13.83 16.72 -286.54 -7.06 10.02 21.80 2.19%
EY 4.03 7.23 5.98 -0.35 -14.16 9.98 4.59 -2.14%
DY 3.41 2.10 1.10 0.82 2.13 7.86 0.00 -
P/NAPS 1.07 3.21 5.88 7.65 13.80 1.75 6.33 -25.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 16/05/05 17/05/04 21/05/03 13/05/02 08/05/01 - -
Price 4.02 3.72 4.58 3.22 6.60 4.54 0.00 -
P/RPS 0.38 0.44 0.46 0.34 0.74 0.38 0.00 -
P/EPS 31.21 13.13 12.76 -301.53 -6.75 10.34 0.00 -
EY 3.20 7.62 7.84 -0.33 -14.80 9.67 0.00 -
DY 2.71 2.21 1.44 0.78 2.23 7.62 0.00 -
P/NAPS 1.34 3.05 4.49 8.05 13.20 1.80 0.00 -

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