[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 51.42%

YoY- 11.83%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	1,522,159	1,015,875	516,529	2,047,040	1,661,369	1,107,946	556,231	95.76%
YoY %	49.84%	96.67%	-74.77%	23.21%	49.95%	99.19%	-	-
Horiz. %	273.66%	182.64%	92.86%	368.02%	298.68%	199.19%	100.00%	-
PBT	176,335	113,978	56,403	215,373	159,472	93,515	44,645	150.07%
YoY %	54.71%	102.08%	-73.81%	35.05%	70.53%	109.46%	-	-
Horiz. %	394.97%	255.30%	126.34%	482.41%	357.20%	209.46%	100.00%	-
Tax	-23,275	-15,664	-8,770	-23,218	-30,076	-18,621	-11,418	60.83%
YoY %	-48.59%	-78.61%	62.23%	22.80%	-61.52%	-63.08%	-	-
Horiz. %	203.84%	137.19%	76.81%	203.35%	263.41%	163.08%	100.00%	-
NP	153,060	98,314	47,633	192,155	129,396	74,894	33,227	177.10%
YoY %	55.68%	106.40%	-75.21%	48.50%	72.77%	125.40%	-	-
Horiz. %	460.65%	295.89%	143.36%	578.31%	389.43%	225.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,024	78,182	36,074	147,591	97,470	52,578	20,552	231.82%
YoY %	58.63%	116.73%	-75.56%	51.42%	85.38%	155.83%	-	-
Horiz. %	603.46%	380.41%	175.53%	718.13%	474.26%	255.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.20%	13.74%	15.55%	10.78%	18.86%	19.91%	25.58%	-
YoY %	-3.93%	-11.64%	44.25%	-42.84%	-5.27%	-22.17%	-	-
Horiz. %	51.60%	53.71%	60.79%	42.14%	73.73%	77.83%	100.00%	-
Total Cost	1,369,099	917,561	468,896	1,854,885	1,531,973	1,033,052	523,004	90.05%
YoY %	49.21%	95.69%	-74.72%	21.08%	48.30%	97.52%	-	-
Horiz. %	261.78%	175.44%	89.65%	354.66%	292.92%	197.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	1,106,418	1,087,684	10.74%
YoY %	3.77%	1.05%	3.41%	3.00%	2.56%	1.72%	-	-
Horiz. %	116.52%	112.28%	111.12%	107.45%	104.33%	101.72%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	77,090	30,841	30,832	80,178	80,171	30,819	30,812	84.40%
YoY %	149.96%	0.03%	-61.55%	0.01%	160.13%	0.02%	-	-
Horiz. %	250.19%	100.09%	100.06%	260.22%	260.19%	100.02%	100.00%	-
Div Payout %	62.16%	39.45%	85.47%	54.33%	82.25%	58.62%	149.93%	-
YoY %	57.57%	-53.84%	57.32%	-33.95%	40.31%	-60.90%	-	-
Horiz. %	41.46%	26.31%	57.01%	36.24%	54.86%	39.10%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	1,106,418	1,087,684	10.74%
YoY %	3.77%	1.05%	3.41%	3.00%	2.56%	1.72%	-	-
Horiz. %	116.52%	112.28%	111.12%	107.45%	104.33%	101.72%	100.00%	-
NOSH	308,363	308,410	308,324	308,380	308,351	308,194	308,125	0.05%
YoY %	-0.02%	0.03%	-0.02%	0.01%	0.05%	0.02%	-	-
Horiz. %	100.08%	100.09%	100.06%	100.08%	100.07%	100.02%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	10.06%	9.68%	9.22%	9.39%	7.79%	6.76%	5.97%	-
YoY %	3.93%	4.99%	-1.81%	20.54%	15.24%	13.23%	-	-
Horiz. %	168.51%	162.14%	154.44%	157.29%	130.49%	113.23%	100.00%	-
ROE	9.79%	6.40%	2.98%	12.63%	8.59%	4.75%	1.89%	-
YoY %	52.97%	114.77%	-76.41%	47.03%	80.84%	151.32%	-	-
Horiz. %	517.99%	338.62%	157.67%	668.25%	454.50%	251.32%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	493.62	329.39	167.53	663.80	538.79	359.50	180.52	95.66%
YoY %	49.86%	96.62%	-74.76%	23.20%	49.87%	99.15%	-	-
Horiz. %	273.44%	182.47%	92.80%	367.72%	298.47%	199.15%	100.00%	-
EPS	40.22	25.35	11.70	47.86	31.61	17.06	6.67	231.65%
YoY %	58.66%	116.67%	-75.55%	51.41%	85.29%	155.77%	-	-
Horiz. %	603.00%	380.06%	175.41%	717.54%	473.91%	255.77%	100.00%	-
DPS	25.00	10.00	10.00	26.00	26.00	10.00	10.00	84.30%
YoY %	150.00%	0.00%	-61.54%	0.00%	160.00%	0.00%	-	-
Horiz. %	250.00%	100.00%	100.00%	260.00%	260.00%	100.00%	100.00%	-
NAPS	4.11	3.96	3.92	3.79	3.68	3.59	3.53	10.68%
YoY %	3.79%	1.02%	3.43%	2.99%	2.51%	1.70%	-	-
Horiz. %	116.43%	112.18%	111.05%	107.37%	104.25%	101.70%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 308,436
RPS	483.63	322.77	164.12	650.40	527.87	352.03	176.73	95.76%
YoY %	49.84%	96.67%	-74.77%	23.21%	49.95%	99.19%	-	-
Horiz. %	273.65%	182.63%	92.86%	368.02%	298.69%	199.19%	100.00%	-
EPS	39.41	24.84	11.46	46.89	30.97	16.71	6.53	231.84%
YoY %	58.66%	116.75%	-75.56%	51.40%	85.34%	155.90%	-	-
Horiz. %	603.52%	380.40%	175.50%	718.07%	474.27%	255.90%	100.00%	-
DPS	24.49	9.80	9.80	25.48	25.47	9.79	9.79	84.37%
YoY %	149.90%	0.00%	-61.54%	0.04%	160.16%	0.00%	-	-
Horiz. %	250.15%	100.10%	100.10%	260.27%	260.16%	100.00%	100.00%	-
NAPS	4.0268	3.8804	3.8402	3.7135	3.6054	3.5154	3.4559	10.74%
YoY %	3.77%	1.05%	3.41%	3.00%	2.56%	1.72%	-	-
Horiz. %	116.52%	112.28%	111.12%	107.45%	104.33%	101.72%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	6.47	4.84	5.42	4.52	4.30	4.62	4.45	-
P/RPS	1.31	1.47	3.24	0.68	0.80	1.29	2.47	-34.50%
YoY %	-10.88%	-54.63%	376.47%	-15.00%	-37.98%	-47.77%	-	-
Horiz. %	53.04%	59.51%	131.17%	27.53%	32.39%	52.23%	100.00%	-
P/EPS	16.09	19.09	46.32	9.44	13.60	27.08	66.72	-61.28%
YoY %	-15.72%	-58.79%	390.68%	-30.59%	-49.78%	-59.41%	-	-
Horiz. %	24.12%	28.61%	69.42%	14.15%	20.38%	40.59%	100.00%	-
EY	6.22	5.24	2.16	10.59	7.35	3.69	1.50	158.33%
YoY %	18.70%	142.59%	-79.60%	44.08%	99.19%	146.00%	-	-
Horiz. %	414.67%	349.33%	144.00%	706.00%	490.00%	246.00%	100.00%	-
DY	3.86	2.07	1.85	5.75	6.05	2.16	2.25	43.35%
YoY %	86.47%	11.89%	-67.83%	-4.96%	180.09%	-4.00%	-	-
Horiz. %	171.56%	92.00%	82.22%	255.56%	268.89%	96.00%	100.00%	-
P/NAPS	1.57	1.22	1.38	1.19	1.17	1.29	1.26	15.80%
YoY %	28.69%	-11.59%	15.97%	1.71%	-9.30%	2.38%	-	-
Horiz. %	124.60%	96.83%	109.52%	94.44%	92.86%	102.38%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	28/04/14	28/01/14	22/11/13	26/08/13	30/04/13	31/01/13	29/11/12	-
Price	6.50	5.31	5.19	5.15	4.23	4.40	4.73	-
P/RPS	1.32	1.61	3.10	0.78	0.79	1.22	2.62	-36.71%
YoY %	-18.01%	-48.06%	297.44%	-1.27%	-35.25%	-53.44%	-	-
Horiz. %	50.38%	61.45%	118.32%	29.77%	30.15%	46.56%	100.00%	-
P/EPS	16.16	20.95	44.36	10.76	13.38	25.79	70.91	-62.72%
YoY %	-22.86%	-52.77%	312.27%	-19.58%	-48.12%	-63.63%	-	-
Horiz. %	22.79%	29.54%	62.56%	15.17%	18.87%	36.37%	100.00%	-
EY	6.19	4.77	2.25	9.29	7.47	3.88	1.41	168.35%
YoY %	29.77%	112.00%	-75.78%	24.36%	92.53%	175.18%	-	-
Horiz. %	439.01%	338.30%	159.57%	658.87%	529.79%	275.18%	100.00%	-
DY	3.85	1.88	1.93	5.05	6.15	2.27	2.11	49.37%
YoY %	104.79%	-2.59%	-61.78%	-17.89%	170.93%	7.58%	-	-
Horiz. %	182.46%	89.10%	91.47%	239.34%	291.47%	107.58%	100.00%	-
P/NAPS	1.58	1.34	1.32	1.36	1.15	1.23	1.34	11.62%
YoY %	17.91%	1.52%	-2.94%	18.26%	-6.50%	-8.21%	-	-
Horiz. %	117.91%	100.00%	98.51%	101.49%	85.82%	91.79%	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