[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- -46.02%

YoY- -14.27%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	1,485,576	2,106,848	1,389,161	671,957	2,679,110	2,058,157	1,509,031	-1.04%
YoY %	-29.49%	51.66%	106.73%	-74.92%	30.17%	36.39%	-	-
Horiz. %	98.45%	139.62%	92.06%	44.53%	177.54%	136.39%	100.00%	-
PBT	201,940	248,758	151,242	67,611	88,710	59,296	104,617	55.21%
YoY %	-18.82%	64.48%	123.69%	-23.78%	49.61%	-43.32%	-	-
Horiz. %	193.03%	237.78%	144.57%	64.63%	84.80%	56.68%	100.00%	-
Tax	91,616	-37,039	-21,025	-10,949	-27,202	-27,591	-20,829	-
YoY %	347.35%	-76.17%	-92.03%	59.75%	1.41%	-32.46%	-	-
Horiz. %	-439.85%	177.82%	100.94%	52.57%	130.60%	132.46%	100.00%	-
NP	293,556	211,719	130,217	56,662	61,508	31,705	83,788	131.20%
YoY %	38.65%	62.59%	129.81%	-7.88%	94.00%	-62.16%	-	-
Horiz. %	350.36%	252.68%	155.41%	67.63%	73.41%	37.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,278	143,357	90,971	40,522	75,062	46,952	63,231	111.78%
YoY %	35.52%	57.59%	124.50%	-46.02%	59.87%	-25.75%	-	-
Horiz. %	307.25%	226.72%	143.87%	64.09%	118.71%	74.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-45.37%	14.89%	13.90%	16.19%	30.66%	46.53%	19.91%	-
YoY %	-404.70%	7.12%	-14.14%	-47.20%	-34.11%	133.70%	-	-
Horiz. %	-227.88%	74.79%	69.81%	81.32%	153.99%	233.70%	100.00%	-
Total Cost	1,192,020	1,895,129	1,258,944	615,295	2,617,602	2,026,452	1,425,243	-11.25%
YoY %	-37.10%	50.53%	104.61%	-76.49%	29.17%	42.18%	-	-
Horiz. %	83.64%	132.97%	88.33%	43.17%	183.66%	142.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,389,007	1,365,304	1,326,115	1,305,389	1,268,911	1,263,388	1,266,189	6.38%
YoY %	1.74%	2.96%	1.59%	2.87%	0.44%	-0.22%	-	-
Horiz. %	109.70%	107.83%	104.73%	103.10%	100.21%	99.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	44,469	44,463	18,309	18,312	26,163	26,157	13,080	126.60%
YoY %	0.01%	142.85%	-0.02%	-30.01%	0.02%	99.98%	-	-
Horiz. %	339.98%	339.93%	139.98%	140.00%	200.02%	199.98%	100.00%	-
Div Payout %	22.89%	31.02%	20.13%	45.19%	34.86%	55.71%	20.69%	-
YoY %	-26.21%	54.10%	-55.45%	29.63%	-37.43%	169.26%	-	-
Horiz. %	110.63%	149.93%	97.29%	218.41%	168.49%	269.26%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,389,007	1,365,304	1,326,115	1,305,389	1,268,911	1,263,388	1,266,189	6.38%
YoY %	1.74%	2.96%	1.59%	2.87%	0.44%	-0.22%	-	-
Horiz. %	109.70%	107.83%	104.73%	103.10%	100.21%	99.78%	100.00%	-
NOSH	261,583	261,552	261,561	261,601	261,631	261,571	261,609	-0.00%
YoY %	0.01%	-0.00%	-0.02%	-0.01%	0.02%	-0.01%	-	-
Horiz. %	99.99%	99.98%	99.98%	100.00%	100.01%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	19.76%	10.05%	9.37%	8.43%	2.30%	1.54%	5.55%	-
YoY %	96.62%	7.26%	11.15%	266.52%	49.35%	-72.25%	-	-
Horiz. %	356.04%	181.08%	168.83%	151.89%	41.44%	27.75%	100.00%	-
ROE	13.99%	10.50%	6.86%	3.10%	5.92%	3.72%	4.99%	-
YoY %	33.24%	53.06%	121.29%	-47.64%	59.14%	-25.45%	-	-
Horiz. %	280.36%	210.42%	137.47%	62.12%	118.64%	74.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	567.92	805.52	531.10	256.86	1,024.00	786.84	576.83	-1.03%
YoY %	-29.50%	51.67%	106.77%	-74.92%	30.14%	36.41%	-	-
Horiz. %	98.46%	139.65%	92.07%	44.53%	177.52%	136.41%	100.00%	-
EPS	74.27	54.81	34.78	15.49	28.69	17.95	24.17	111.79%
YoY %	35.50%	57.59%	124.53%	-46.01%	59.83%	-25.73%	-	-
Horiz. %	307.28%	226.77%	143.90%	64.09%	118.70%	74.27%	100.00%	-
DPS	17.00	17.00	7.00	7.00	10.00	10.00	5.00	126.61%
YoY %	0.00%	142.86%	0.00%	-30.00%	0.00%	100.00%	-	-
Horiz. %	340.00%	340.00%	140.00%	140.00%	200.00%	200.00%	100.00%	-
NAPS	5.31	5.22	5.07	4.99	4.85	4.83	4.84	6.39%
YoY %	1.72%	2.96%	1.60%	2.89%	0.41%	-0.21%	-	-
Horiz. %	109.71%	107.85%	104.75%	103.10%	100.21%	99.79%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 261,601
RPS	472.01	669.41	441.38	213.50	851.23	653.94	479.46	-1.04%
YoY %	-29.49%	51.66%	106.74%	-74.92%	30.17%	36.39%	-	-
Horiz. %	98.45%	139.62%	92.06%	44.53%	177.54%	136.39%	100.00%	-
EPS	61.73	45.55	28.90	12.88	23.85	14.92	20.09	111.78%
YoY %	35.52%	57.61%	124.38%	-46.00%	59.85%	-25.73%	-	-
Horiz. %	307.27%	226.73%	143.85%	64.11%	118.72%	74.27%	100.00%	-
DPS	14.13	14.13	5.82	5.82	8.31	8.31	4.16	126.46%
YoY %	0.00%	142.78%	0.00%	-29.96%	0.00%	99.76%	-	-
Horiz. %	339.66%	339.66%	139.90%	139.90%	199.76%	199.76%	100.00%	-
NAPS	4.4133	4.338	4.2135	4.1476	4.0317	4.0142	4.0231	6.38%
YoY %	1.74%	2.95%	1.59%	2.87%	0.44%	-0.22%	-	-
Horiz. %	109.70%	107.83%	104.73%	103.09%	100.21%	99.78%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	4.54	4.66	4.53	3.77	3.40	3.44	3.66	-
P/RPS	0.80	0.58	0.85	1.47	0.33	0.44	0.63	17.31%
YoY %	37.93%	-31.76%	-42.18%	345.45%	-25.00%	-30.16%	-	-
Horiz. %	126.98%	92.06%	134.92%	233.33%	52.38%	69.84%	100.00%	-
P/EPS	6.11	8.50	13.02	24.34	11.85	19.16	15.14	-45.48%
YoY %	-28.12%	-34.72%	-46.51%	105.40%	-38.15%	26.55%	-	-
Horiz. %	40.36%	56.14%	86.00%	160.77%	78.27%	126.55%	100.00%	-
EY	16.36	11.76	7.68	4.11	8.44	5.22	6.60	83.46%
YoY %	39.12%	53.12%	86.86%	-51.30%	61.69%	-20.91%	-	-
Horiz. %	247.88%	178.18%	116.36%	62.27%	127.88%	79.09%	100.00%	-
DY	3.74	3.65	1.55	1.86	2.94	2.91	1.37	95.68%
YoY %	2.47%	135.48%	-16.67%	-36.73%	1.03%	112.41%	-	-
Horiz. %	272.99%	266.42%	113.14%	135.77%	214.60%	212.41%	100.00%	-
P/NAPS	0.85	0.89	0.89	0.76	0.70	0.71	0.76	7.76%
YoY %	-4.49%	0.00%	17.11%	8.57%	-1.41%	-6.58%	-	-
Horiz. %	111.84%	117.11%	117.11%	100.00%	92.11%	93.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	25/05/10	26/01/10	17/11/09	24/08/09	18/05/09	24/02/09	-
Price	5.07	4.31	4.67	4.32	3.68	4.18	3.50	-
P/RPS	0.89	0.54	0.88	1.68	0.36	0.53	0.61	28.72%
YoY %	64.81%	-38.64%	-47.62%	366.67%	-32.08%	-13.11%	-	-
Horiz. %	145.90%	88.52%	144.26%	275.41%	59.02%	86.89%	100.00%	-
P/EPS	6.83	7.86	13.43	27.89	12.83	23.29	14.48	-39.48%
YoY %	-13.10%	-41.47%	-51.85%	117.38%	-44.91%	60.84%	-	-
Horiz. %	47.17%	54.28%	92.75%	192.61%	88.60%	160.84%	100.00%	-
EY	14.65	12.72	7.45	3.59	7.80	4.29	6.91	65.26%
YoY %	15.17%	70.74%	107.52%	-53.97%	81.82%	-37.92%	-	-
Horiz. %	212.01%	184.08%	107.81%	51.95%	112.88%	62.08%	100.00%	-
DY	3.35	3.94	1.50	1.62	2.72	2.39	1.43	76.66%
YoY %	-14.97%	162.67%	-7.41%	-40.44%	13.81%	67.13%	-	-
Horiz. %	234.27%	275.52%	104.90%	113.29%	190.21%	167.13%	100.00%	-
P/NAPS	0.95	0.83	0.92	0.87	0.76	0.87	0.72	20.35%
YoY %	14.46%	-9.78%	5.75%	14.47%	-12.64%	20.83%	-	-
Horiz. %	131.94%	115.28%	127.78%	120.83%	105.56%	120.83%	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