[HLIND] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 14.63%

YoY- 14.67%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	2,160,092	1,803,233	1,687,738	1,657,228	1,608,500	1,485,576	2,809,130	-16.05%
YoY %	19.79%	6.84%	1.84%	3.03%	8.27%	-47.12%	-	-
Horiz. %	76.90%	64.19%	60.08%	58.99%	57.26%	52.88%	100.00%	-
PBT	235,024	256,546	260,394	224,678	197,944	201,940	331,677	-20.50%
YoY %	-8.39%	-1.48%	15.90%	13.51%	-1.98%	-39.12%	-	-
Horiz. %	70.86%	77.35%	78.51%	67.74%	59.68%	60.88%	100.00%	-
Tax	-60,152	45,308	51,024	88,846	84,176	91,616	-49,385	14.03%
YoY %	-232.76%	-11.20%	-42.57%	5.55%	-8.12%	285.51%	-	-
Horiz. %	121.80%	-91.74%	-103.32%	-179.90%	-170.45%	-185.51%	100.00%	-
NP	174,872	301,854	311,418	313,524	282,120	293,556	282,292	-27.31%
YoY %	-42.07%	-3.07%	-0.67%	11.13%	-3.90%	3.99%	-	-
Horiz. %	61.95%	106.93%	110.32%	111.06%	99.94%	103.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,544	219,379	219,245	208,630	182,008	194,278	191,142	-21.63%
YoY %	-39.58%	0.06%	5.09%	14.63%	-6.32%	1.64%	-	-
Horiz. %	69.34%	114.77%	114.70%	109.15%	95.22%	101.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	-17.66%	-19.59%	-39.54%	-42.53%	-45.37%	14.89%	-
YoY %	244.90%	9.85%	50.46%	7.03%	6.26%	-404.70%	-	-
Horiz. %	171.86%	-118.60%	-131.56%	-265.55%	-285.63%	-304.70%	100.00%	-
Total Cost	1,985,220	1,501,379	1,376,320	1,343,704	1,326,380	1,192,020	2,526,838	-14.84%
YoY %	32.23%	9.09%	2.43%	1.31%	11.27%	-52.83%	-	-
Horiz. %	78.57%	59.42%	54.47%	53.18%	52.49%	47.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,147,419	1,105,903	1,136,343	1,443,878	1,417,361	1,389,007	1,365,304	-10.93%
YoY %	3.75%	-2.68%	-21.30%	1.87%	2.04%	1.74%	-	-
Horiz. %	84.04%	81.00%	83.23%	105.76%	103.81%	101.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	135,716	63,682	73,428	52,314	104,602	44,469	59,285	73.60%
YoY %	113.12%	-13.27%	40.36%	-49.99%	135.22%	-24.99%	-	-
Horiz. %	228.92%	107.42%	123.86%	88.24%	176.44%	75.01%	100.00%	-
Div Payout %	102.39%	29.03%	33.49%	25.08%	57.47%	22.89%	31.02%	-
YoY %	252.70%	-13.32%	33.53%	-56.36%	151.07%	-26.21%	-	-
Horiz. %	330.08%	93.58%	107.96%	80.85%	185.27%	73.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,147,419	1,105,903	1,136,343	1,443,878	1,417,361	1,389,007	1,365,304	-10.93%
YoY %	3.75%	-2.68%	-21.30%	1.87%	2.04%	1.74%	-	-
Horiz. %	84.04%	81.00%	83.23%	105.76%	103.81%	101.74%	100.00%	-
NOSH	308,446	310,647	268,639	261,572	261,505	261,583	261,552	11.61%
YoY %	-0.71%	15.64%	2.70%	0.03%	-0.03%	0.01%	-	-
Horiz. %	117.93%	118.77%	102.71%	100.01%	99.98%	100.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	8.10%	16.74%	18.45%	18.92%	17.54%	19.76%	10.05%	-
YoY %	-51.61%	-9.27%	-2.48%	7.87%	-11.23%	96.62%	-	-
Horiz. %	80.60%	166.57%	183.58%	188.26%	174.53%	196.62%	100.00%	-
ROE	11.55%	19.84%	19.29%	14.45%	12.84%	13.99%	14.00%	-
YoY %	-41.78%	2.85%	33.49%	12.54%	-8.22%	-0.07%	-	-
Horiz. %	82.50%	141.71%	137.79%	103.21%	91.71%	99.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	700.31	580.48	628.26	633.56	615.09	567.92	1,074.02	-24.78%
YoY %	20.64%	-7.61%	-0.84%	3.00%	8.31%	-47.12%	-	-
Horiz. %	65.20%	54.05%	58.50%	58.99%	57.27%	52.88%	100.00%	-
EPS	43.00	70.62	81.61	79.76	69.60	74.27	73.08	-29.75%
YoY %	-39.11%	-13.47%	2.32%	14.60%	-6.29%	1.63%	-	-
Horiz. %	58.84%	96.63%	111.67%	109.14%	95.24%	101.63%	100.00%	-
DPS	44.00	20.50	27.33	20.00	40.00	17.00	22.67	55.53%
YoY %	114.63%	-24.99%	36.65%	-50.00%	135.29%	-25.01%	-	-
Horiz. %	194.09%	90.43%	120.56%	88.22%	176.44%	74.99%	100.00%	-
NAPS	3.72	3.56	4.23	5.52	5.42	5.31	5.22	-20.19%
YoY %	4.49%	-15.84%	-23.37%	1.85%	2.07%	1.72%	-	-
Horiz. %	71.26%	68.20%	81.03%	105.75%	103.83%	101.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 261,623
RPS	686.32	572.94	536.24	526.55	511.07	472.01	892.54	-16.05%
YoY %	19.79%	6.84%	1.84%	3.03%	8.28%	-47.12%	-	-
Horiz. %	76.90%	64.19%	60.08%	58.99%	57.26%	52.88%	100.00%	-
EPS	42.11	69.70	69.66	66.29	57.83	61.73	60.73	-21.64%
YoY %	-39.58%	0.06%	5.08%	14.63%	-6.32%	1.65%	-	-
Horiz. %	69.34%	114.77%	114.70%	109.16%	95.22%	101.65%	100.00%	-
DPS	43.12	20.23	23.33	16.62	33.24	14.13	18.84	73.58%
YoY %	113.15%	-13.29%	40.37%	-50.00%	135.24%	-25.00%	-	-
Horiz. %	228.87%	107.38%	123.83%	88.22%	176.43%	75.00%	100.00%	-
NAPS	3.6457	3.5138	3.6105	4.5876	4.5034	4.4133	4.338	-10.93%
YoY %	3.75%	-2.68%	-21.30%	1.87%	2.04%	1.74%	-	-
Horiz. %	84.04%	81.00%	83.23%	105.75%	103.81%	101.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.93	4.01	4.01	5.35	5.20	4.54	4.66	-
P/RPS	0.56	0.69	0.64	0.84	0.85	0.80	0.43	19.23%
YoY %	-18.84%	7.81%	-23.81%	-1.18%	6.25%	86.05%	-	-
Horiz. %	130.23%	160.47%	148.84%	195.35%	197.67%	186.05%	100.00%	-
P/EPS	9.15	5.68	4.91	6.71	7.47	6.11	6.38	27.14%
YoY %	61.09%	15.68%	-26.83%	-10.17%	22.26%	-4.23%	-	-
Horiz. %	143.42%	89.03%	76.96%	105.17%	117.08%	95.77%	100.00%	-
EY	10.93	17.61	20.35	14.91	13.38	16.36	15.68	-21.36%
YoY %	-37.93%	-13.46%	36.49%	11.43%	-18.22%	4.34%	-	-
Horiz. %	69.71%	112.31%	129.78%	95.09%	85.33%	104.34%	100.00%	-
DY	11.20	5.11	6.82	3.74	7.69	3.74	4.86	74.38%
YoY %	119.18%	-25.07%	82.35%	-51.37%	105.61%	-23.05%	-	-
Horiz. %	230.45%	105.14%	140.33%	76.95%	158.23%	76.95%	100.00%	-
P/NAPS	1.06	1.13	0.95	0.97	0.96	0.85	0.89	12.34%
YoY %	-6.19%	18.95%	-2.06%	1.04%	12.94%	-4.49%	-	-
Horiz. %	119.10%	126.97%	106.74%	108.99%	107.87%	95.51%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	18/08/11	29/04/11	21/02/11	16/11/10	23/08/10	25/05/10	-
Price	4.01	3.98	3.82	5.72	5.20	5.07	4.31	-
P/RPS	0.57	0.69	0.61	0.90	0.85	0.89	0.40	26.60%
YoY %	-17.39%	13.11%	-32.22%	5.88%	-4.49%	122.50%	-	-
Horiz. %	142.50%	172.50%	152.50%	225.00%	212.50%	222.50%	100.00%	-
P/EPS	9.33	5.64	4.68	7.17	7.47	6.83	5.90	35.69%
YoY %	65.43%	20.51%	-34.73%	-4.02%	9.37%	15.76%	-	-
Horiz. %	158.14%	95.59%	79.32%	121.53%	126.61%	115.76%	100.00%	-
EY	10.72	17.74	21.36	13.94	13.38	14.65	16.96	-26.32%
YoY %	-39.57%	-16.95%	53.23%	4.19%	-8.67%	-13.62%	-	-
Horiz. %	63.21%	104.60%	125.94%	82.19%	78.89%	86.38%	100.00%	-
DY	10.97	5.15	7.16	3.50	7.69	3.35	5.26	63.16%
YoY %	113.01%	-28.07%	104.57%	-54.49%	129.55%	-36.31%	-	-
Horiz. %	208.56%	97.91%	136.12%	66.54%	146.20%	63.69%	100.00%	-
P/NAPS	1.08	1.12	0.90	1.04	0.96	0.95	0.83	19.16%
YoY %	-3.57%	24.44%	-13.46%	8.33%	1.05%	14.46%	-	-
Horiz. %	130.12%	134.94%	108.43%	125.30%	115.66%	114.46%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos