[HLIND] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

09-Feb-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- 4.71%

YoY- -33.48%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	2,224,924	2,172,624	2,117,436	2,057,318	2,160,092	1,803,233	1,687,738	20.16%
YoY %	2.41%	2.61%	2.92%	-4.76%	19.79%	6.84%	-	-
Horiz. %	131.83%	128.73%	125.46%	121.90%	127.99%	106.84%	100.00%	-
PBT	178,580	212,876	204,673	207,678	235,024	256,546	260,394	-22.17%
YoY %	-16.11%	4.01%	-1.45%	-11.64%	-8.39%	-1.48%	-	-
Horiz. %	68.58%	81.75%	78.60%	79.76%	90.26%	98.52%	100.00%	-
Tax	-45,672	-45,681	-32,968	-36,194	-60,152	45,308	51,024	-
YoY %	0.02%	-38.56%	8.91%	39.83%	-232.76%	-11.20%	-	-
Horiz. %	-89.51%	-89.53%	-64.61%	-70.94%	-117.89%	88.80%	100.00%	-
NP	132,908	167,195	171,705	171,484	174,872	301,854	311,418	-43.22%
YoY %	-20.51%	-2.63%	0.13%	-1.94%	-42.07%	-3.07%	-	-
Horiz. %	42.68%	53.69%	55.14%	55.07%	56.15%	96.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,208	131,975	137,324	138,788	132,544	219,379	219,245	-47.90%
YoY %	-37.71%	-3.90%	-1.05%	4.71%	-39.58%	0.06%	-	-
Horiz. %	37.50%	60.20%	62.63%	63.30%	60.45%	100.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	21.46%	16.11%	17.43%	25.59%	-17.66%	-19.59%	-
YoY %	19.20%	33.21%	-7.57%	-31.89%	244.90%	9.85%	-	-
Horiz. %	-130.58%	-109.55%	-82.24%	-88.97%	-130.63%	90.15%	100.00%	-
Total Cost	2,092,016	2,005,429	1,945,730	1,885,834	1,985,220	1,501,379	1,376,320	32.09%
YoY %	4.32%	3.07%	3.18%	-5.01%	32.23%	9.09%	-	-
Horiz. %	152.00%	145.71%	141.37%	137.02%	144.24%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,087,684	1,100,804	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	-2.86%
YoY %	-1.19%	-5.56%	0.81%	0.77%	3.75%	-2.68%	-	-
Horiz. %	95.72%	96.87%	102.58%	101.75%	100.97%	97.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	123,250	70,920	94,566	67,832	135,716	63,682	73,428	41.10%
YoY %	73.79%	-25.00%	39.41%	-50.02%	113.12%	-13.27%	-	-
Horiz. %	167.85%	96.58%	128.79%	92.38%	184.83%	86.73%	100.00%	-
Div Payout %	149.93%	53.74%	68.86%	48.88%	102.39%	29.03%	33.49%	-
YoY %	178.99%	-21.96%	40.88%	-52.26%	252.70%	-13.32%	-	-
Horiz. %	447.69%	160.47%	205.61%	145.95%	305.73%	86.68%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	1,087,684	1,100,804	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	-2.86%
YoY %	-1.19%	-5.56%	0.81%	0.77%	3.75%	-2.68%	-	-
Horiz. %	95.72%	96.87%	102.58%	101.75%	100.97%	97.32%	100.00%	-
NOSH	308,125	308,348	308,370	308,331	308,446	310,647	268,639	9.54%
YoY %	-0.07%	-0.01%	0.01%	-0.04%	-0.71%	15.64%	-	-
Horiz. %	114.70%	114.78%	114.79%	114.78%	114.82%	115.64%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	5.97%	7.70%	8.11%	8.34%	8.10%	16.74%	18.45%	-
YoY %	-22.47%	-5.06%	-2.76%	2.96%	-51.61%	-9.27%	-	-
Horiz. %	32.36%	41.73%	43.96%	45.20%	43.90%	90.73%	100.00%	-
ROE	7.56%	11.99%	11.78%	12.00%	11.55%	19.84%	19.29%	-
YoY %	-36.95%	1.78%	-1.83%	3.90%	-41.78%	2.85%	-	-
Horiz. %	39.19%	62.16%	61.07%	62.21%	59.88%	102.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	722.08	704.60	686.65	667.24	700.31	580.48	628.26	9.69%
YoY %	2.48%	2.61%	2.91%	-4.72%	20.64%	-7.61%	-	-
Horiz. %	114.93%	112.15%	109.29%	106.20%	111.47%	92.39%	100.00%	-
EPS	26.68	42.80	44.53	45.02	43.00	70.62	81.61	-52.44%
YoY %	-37.66%	-3.89%	-1.09%	4.70%	-39.11%	-13.47%	-	-
Horiz. %	32.69%	52.44%	54.56%	55.16%	52.69%	86.53%	100.00%	-
DPS	40.00	23.00	30.67	22.00	44.00	20.50	27.33	28.81%
YoY %	73.91%	-25.01%	39.41%	-50.00%	114.63%	-24.99%	-	-
Horiz. %	146.36%	84.16%	112.22%	80.50%	161.00%	75.01%	100.00%	-
NAPS	3.53	3.57	3.78	3.75	3.72	3.56	4.23	-11.33%
YoY %	-1.12%	-5.56%	0.80%	0.81%	4.49%	-15.84%	-	-
Horiz. %	83.45%	84.40%	89.36%	88.65%	87.94%	84.16%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 308,227
RPS	678.53	662.58	645.75	627.42	658.76	549.93	514.71	20.16%
YoY %	2.41%	2.61%	2.92%	-4.76%	19.79%	6.84%	-	-
Horiz. %	131.83%	128.73%	125.46%	121.90%	127.99%	106.84%	100.00%	-
EPS	25.07	40.25	41.88	42.33	40.42	66.90	66.86	-47.90%
YoY %	-37.71%	-3.89%	-1.06%	4.73%	-39.58%	0.06%	-	-
Horiz. %	37.50%	60.20%	62.64%	63.31%	60.45%	100.06%	100.00%	-
DPS	37.59	21.63	28.84	20.69	41.39	19.42	22.39	41.12%
YoY %	73.79%	-25.00%	39.39%	-50.01%	113.13%	-13.26%	-	-
Horiz. %	167.89%	96.61%	128.81%	92.41%	184.86%	86.74%	100.00%	-
NAPS	3.3171	3.3571	3.5548	3.5262	3.4993	3.3727	3.4655	-2.86%
YoY %	-1.19%	-5.56%	0.81%	0.77%	3.75%	-2.68%	-	-
Horiz. %	95.72%	96.87%	102.58%	101.75%	100.98%	97.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.45	3.93	4.03	4.00	3.93	4.01	4.01	-
P/RPS	0.62	0.56	0.59	0.60	0.56	0.69	0.64	-2.08%
YoY %	10.71%	-5.08%	-1.67%	7.14%	-18.84%	7.81%	-	-
Horiz. %	96.88%	87.50%	92.19%	93.75%	87.50%	107.81%	100.00%	-
P/EPS	16.68	9.18	9.05	8.89	9.15	5.68	4.91	125.48%
YoY %	81.70%	1.44%	1.80%	-2.84%	61.09%	15.68%	-	-
Horiz. %	339.71%	186.97%	184.32%	181.06%	186.35%	115.68%	100.00%	-
EY	6.00	10.89	11.05	11.25	10.93	17.61	20.35	-55.60%
YoY %	-44.90%	-1.45%	-1.78%	2.93%	-37.93%	-13.46%	-	-
Horiz. %	29.48%	53.51%	54.30%	55.28%	53.71%	86.54%	100.00%	-
DY	8.99	5.85	7.61	5.50	11.20	5.11	6.82	20.16%
YoY %	53.68%	-23.13%	38.36%	-50.89%	119.18%	-25.07%	-	-
Horiz. %	131.82%	85.78%	111.58%	80.65%	164.22%	74.93%	100.00%	-
P/NAPS	1.26	1.10	1.07	1.07	1.06	1.13	0.95	20.65%
YoY %	14.55%	2.80%	0.00%	0.94%	-6.19%	18.95%	-	-
Horiz. %	132.63%	115.79%	112.63%	112.63%	111.58%	118.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	27/08/12	26/04/12	09/02/12	21/11/11	18/08/11	29/04/11	-
Price	4.73	4.93	4.16	4.28	4.01	3.98	3.82	-
P/RPS	0.66	0.70	0.61	0.64	0.57	0.69	0.61	5.37%
YoY %	-5.71%	14.75%	-4.69%	12.28%	-17.39%	13.11%	-	-
Horiz. %	108.20%	114.75%	100.00%	104.92%	93.44%	113.11%	100.00%	-
P/EPS	17.73	11.52	9.34	9.51	9.33	5.64	4.68	142.43%
YoY %	53.91%	23.34%	-1.79%	1.93%	65.43%	20.51%	-	-
Horiz. %	378.85%	246.15%	199.57%	203.21%	199.36%	120.51%	100.00%	-
EY	5.64	8.68	10.70	10.52	10.72	17.74	21.36	-58.74%
YoY %	-35.02%	-18.88%	1.71%	-1.87%	-39.57%	-16.95%	-	-
Horiz. %	26.40%	40.64%	50.09%	49.25%	50.19%	83.05%	100.00%	-
DY	8.46	4.67	7.37	5.14	10.97	5.15	7.16	11.73%
YoY %	81.16%	-36.64%	43.39%	-53.14%	113.01%	-28.07%	-	-
Horiz. %	118.16%	65.22%	102.93%	71.79%	153.21%	71.93%	100.00%	-
P/NAPS	1.34	1.38	1.10	1.14	1.08	1.12	0.90	30.29%
YoY %	-2.90%	25.45%	-3.51%	5.56%	-3.57%	24.44%	-	-
Horiz. %	148.89%	153.33%	122.22%	126.67%	120.00%	124.44%	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

995

HLIND

HONG LEONG INDUSTRIES BHD

952

GENTING

GENTING BHD

324

ARMADA

BUMI ARMADA BERHAD

284

YTLPOWR

YTL POWER INTERNATIONAL BHD

270

JCY

JCY INTERNATIONAL BERHAD

264

SALCON

SALCON BHD

257

SAPNRG

SAPURA ENERGY BERHAD

208

TSH

TSH RESOURCES BHD

187

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