[HLIND] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 0.06%

YoY- 12.92%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Annualized Quarter Result
Revenue	2,117,436	2,057,318	2,160,092	1,803,233	1,687,738	1,657,228	1,608,500	20.09%
YoY %	2.92%	-4.76%	19.79%	6.84%	1.84%	3.03%	-	-
Horiz. %	131.64%	127.90%	134.29%	112.11%	104.93%	103.03%	100.00%	-
PBT	204,673	207,678	235,024	256,546	260,394	224,678	197,944	2.25%
YoY %	-1.45%	-11.64%	-8.39%	-1.48%	15.90%	13.51%	-	-
Horiz. %	103.40%	104.92%	118.73%	129.61%	131.55%	113.51%	100.00%	-
Tax	-32,968	-36,194	-60,152	45,308	51,024	88,846	84,176	-
YoY %	8.91%	39.83%	-232.76%	-11.20%	-42.57%	5.55%	-	-
Horiz. %	-39.17%	-43.00%	-71.46%	53.83%	60.62%	105.55%	100.00%	-
NP	171,705	171,484	174,872	301,854	311,418	313,524	282,120	-28.16%
YoY %	0.13%	-1.94%	-42.07%	-3.07%	-0.67%	11.13%	-	-
Horiz. %	60.86%	60.78%	61.98%	106.99%	110.38%	111.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,324	138,788	132,544	219,379	219,245	208,630	182,008	-17.10%
YoY %	-1.05%	4.71%	-39.58%	0.06%	5.09%	14.63%	-	-
Horiz. %	75.45%	76.25%	72.82%	120.53%	120.46%	114.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.11%	17.43%	25.59%	-17.66%	-19.59%	-39.54%	-42.53%	-
YoY %	-7.57%	-31.89%	244.90%	9.85%	50.46%	7.03%	-	-
Horiz. %	-37.88%	-40.98%	-60.17%	41.52%	46.06%	92.97%	100.00%	-
Total Cost	1,945,730	1,885,834	1,985,220	1,501,379	1,376,320	1,343,704	1,326,380	29.07%
YoY %	3.18%	-5.01%	32.23%	9.09%	2.43%	1.31%	-	-
Horiz. %	146.69%	142.18%	149.67%	113.19%	103.77%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	1,443,878	1,417,361	-12.21%
YoY %	0.81%	0.77%	3.75%	-2.68%	-21.30%	1.87%	-	-
Horiz. %	82.24%	81.58%	80.95%	78.03%	80.17%	101.87%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	94,566	67,832	135,716	63,682	73,428	52,314	104,602	-6.49%
YoY %	39.41%	-50.02%	113.12%	-13.27%	40.36%	-49.99%	-	-
Horiz. %	90.41%	64.85%	129.75%	60.88%	70.20%	50.01%	100.00%	-
Div Payout %	68.86%	48.88%	102.39%	29.03%	33.49%	25.08%	57.47%	-
YoY %	40.88%	-52.26%	252.70%	-13.32%	33.53%	-56.36%	-	-
Horiz. %	119.82%	85.05%	178.16%	50.51%	58.27%	43.64%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	1,443,878	1,417,361	-12.21%
YoY %	0.81%	0.77%	3.75%	-2.68%	-21.30%	1.87%	-	-
Horiz. %	82.24%	81.58%	80.95%	78.03%	80.17%	101.87%	100.00%	-
NOSH	308,370	308,331	308,446	310,647	268,639	261,572	261,505	11.60%
YoY %	0.01%	-0.04%	-0.71%	15.64%	2.70%	0.03%	-	-
Horiz. %	117.92%	117.91%	117.95%	118.79%	102.73%	100.03%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	8.11%	8.34%	8.10%	16.74%	18.45%	18.92%	17.54%	-
YoY %	-2.76%	2.96%	-51.61%	-9.27%	-2.48%	7.87%	-	-
Horiz. %	46.24%	47.55%	46.18%	95.44%	105.19%	107.87%	100.00%	-
ROE	11.78%	12.00%	11.55%	19.84%	19.29%	14.45%	12.84%	-
YoY %	-1.83%	3.90%	-41.78%	2.85%	33.49%	12.54%	-	-
Horiz. %	91.74%	93.46%	89.95%	154.52%	150.23%	112.54%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	686.65	667.24	700.31	580.48	628.26	633.56	615.09	7.60%
YoY %	2.91%	-4.72%	20.64%	-7.61%	-0.84%	3.00%	-	-
Horiz. %	111.63%	108.48%	113.85%	94.37%	102.14%	103.00%	100.00%	-
EPS	44.53	45.02	43.00	70.62	81.61	79.76	69.60	-25.72%
YoY %	-1.09%	4.70%	-39.11%	-13.47%	2.32%	14.60%	-	-
Horiz. %	63.98%	64.68%	61.78%	101.47%	117.26%	114.60%	100.00%	-
DPS	30.67	22.00	44.00	20.50	27.33	20.00	40.00	-16.21%
YoY %	39.41%	-50.00%	114.63%	-24.99%	36.65%	-50.00%	-	-
Horiz. %	76.68%	55.00%	110.00%	51.25%	68.32%	50.00%	100.00%	-
NAPS	3.78	3.75	3.72	3.56	4.23	5.52	5.42	-21.33%
YoY %	0.80%	0.81%	4.49%	-15.84%	-23.37%	1.85%	-	-
Horiz. %	69.74%	69.19%	68.63%	65.68%	78.04%	101.85%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 437,112
RPS	645.75	627.42	658.76	549.93	514.71	505.40	490.54	20.09%
YoY %	2.92%	-4.76%	19.79%	6.84%	1.84%	3.03%	-	-
Horiz. %	131.64%	127.90%	134.29%	112.11%	104.93%	103.03%	100.00%	-
EPS	41.88	42.33	40.42	66.90	66.86	63.63	55.51	-17.11%
YoY %	-1.06%	4.73%	-39.58%	0.06%	5.08%	14.63%	-	-
Horiz. %	75.45%	76.26%	72.82%	120.52%	120.45%	114.63%	100.00%	-
DPS	28.84	20.69	41.39	19.42	22.39	15.95	31.90	-6.49%
YoY %	39.39%	-50.01%	113.13%	-13.26%	40.38%	-50.00%	-	-
Horiz. %	90.41%	64.86%	129.75%	60.88%	70.19%	50.00%	100.00%	-
NAPS	3.5548	3.5262	3.4993	3.3727	3.4655	4.4034	4.3225	-12.21%
YoY %	0.81%	0.77%	3.75%	-2.68%	-21.30%	1.87%	-	-
Horiz. %	82.24%	81.58%	80.96%	78.03%	80.17%	101.87%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	4.03	4.00	3.93	4.01	4.01	5.35	5.20	-
P/RPS	0.59	0.60	0.56	0.69	0.64	0.84	0.85	-21.58%
YoY %	-1.67%	7.14%	-18.84%	7.81%	-23.81%	-1.18%	-	-
Horiz. %	69.41%	70.59%	65.88%	81.18%	75.29%	98.82%	100.00%	-
P/EPS	9.05	8.89	9.15	5.68	4.91	6.71	7.47	13.63%
YoY %	1.80%	-2.84%	61.09%	15.68%	-26.83%	-10.17%	-	-
Horiz. %	121.15%	119.01%	122.49%	76.04%	65.73%	89.83%	100.00%	-
EY	11.05	11.25	10.93	17.61	20.35	14.91	13.38	-11.96%
YoY %	-1.78%	2.93%	-37.93%	-13.46%	36.49%	11.43%	-	-
Horiz. %	82.59%	84.08%	81.69%	131.61%	152.09%	111.43%	100.00%	-
DY	7.61	5.50	11.20	5.11	6.82	3.74	7.69	-0.69%
YoY %	38.36%	-50.89%	119.18%	-25.07%	82.35%	-51.37%	-	-
Horiz. %	98.96%	71.52%	145.64%	66.45%	88.69%	48.63%	100.00%	-
P/NAPS	1.07	1.07	1.06	1.13	0.95	0.97	0.96	7.49%
YoY %	0.00%	0.94%	-6.19%	18.95%	-2.06%	1.04%	-	-
Horiz. %	111.46%	111.46%	110.42%	117.71%	98.96%	101.04%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/12	09/02/12	21/11/11	18/08/11	29/04/11	21/02/11	16/11/10	-
Price	4.16	4.28	4.01	3.98	3.82	5.72	5.20	-
P/RPS	0.61	0.64	0.57	0.69	0.61	0.90	0.85	-19.82%
YoY %	-4.69%	12.28%	-17.39%	13.11%	-32.22%	5.88%	-	-
Horiz. %	71.76%	75.29%	67.06%	81.18%	71.76%	105.88%	100.00%	-
P/EPS	9.34	9.51	9.33	5.64	4.68	7.17	7.47	16.04%
YoY %	-1.79%	1.93%	65.43%	20.51%	-34.73%	-4.02%	-	-
Horiz. %	125.03%	127.31%	124.90%	75.50%	62.65%	95.98%	100.00%	-
EY	10.70	10.52	10.72	17.74	21.36	13.94	13.38	-13.83%
YoY %	1.71%	-1.87%	-39.57%	-16.95%	53.23%	4.19%	-	-
Horiz. %	79.97%	78.62%	80.12%	132.59%	159.64%	104.19%	100.00%	-
DY	7.37	5.14	10.97	5.15	7.16	3.50	7.69	-2.79%
YoY %	43.39%	-53.14%	113.01%	-28.07%	104.57%	-54.49%	-	-
Horiz. %	95.84%	66.84%	142.65%	66.97%	93.11%	45.51%	100.00%	-
P/NAPS	1.10	1.14	1.08	1.12	0.90	1.04	0.96	9.49%
YoY %	-3.51%	5.56%	-3.57%	24.44%	-13.46%	8.33%	-	-
Horiz. %	114.58%	118.75%	112.50%	116.67%	93.75%	108.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

989

HLIND

HONG LEONG INDUSTRIES BHD

945

GENTING

GENTING BHD

313

ARMADA

BUMI ARMADA BERHAD

277

JCY

JCY INTERNATIONAL BERHAD

269

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

SALCON

SALCON BHD

257

SAPNRG

SAPURA ENERGY BERHAD

212

TSH

TSH RESOURCES BHD

191

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More