[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Sep-2011 [#1]

Profit Trend

QoQ- -84.9%

YoY- -27.18%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	2,172,624	1,588,077	1,028,659	540,023	1,803,233	1,265,804	828,614	90.25%
YoY %	36.81%	54.38%	90.48%	-70.05%	42.46%	52.76%	-	-
Horiz. %	262.20%	191.65%	124.14%	65.17%	217.62%	152.76%	100.00%	-
PBT	212,876	153,505	103,839	58,756	256,546	195,296	112,339	53.19%
YoY %	38.68%	47.83%	76.73%	-77.10%	31.36%	73.85%	-	-
Horiz. %	189.49%	136.64%	92.43%	52.30%	228.37%	173.85%	100.00%	-
Tax	-45,681	-24,726	-18,097	-15,038	45,308	38,268	44,423	-
YoY %	-84.75%	-36.63%	-20.34%	-133.19%	18.40%	-13.86%	-	-
Horiz. %	-102.83%	-55.66%	-40.74%	-33.85%	101.99%	86.14%	100.00%	-
NP	167,195	128,779	85,742	43,718	301,854	233,564	156,762	4.39%
YoY %	29.83%	50.19%	96.13%	-85.52%	29.24%	48.99%	-	-
Horiz. %	106.66%	82.15%	54.70%	27.89%	192.56%	148.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,975	102,993	69,394	33,136	219,379	164,434	104,315	16.99%
YoY %	28.14%	48.42%	109.42%	-84.90%	33.41%	57.63%	-	-
Horiz. %	126.52%	98.73%	66.52%	31.77%	210.30%	157.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.46%	16.11%	17.43%	25.59%	-17.66%	-19.59%	-39.54%	-
YoY %	33.21%	-7.57%	-31.89%	244.90%	9.85%	50.46%	-	-
Horiz. %	-54.27%	-40.74%	-44.08%	-64.72%	44.66%	49.54%	100.00%	-
Total Cost	2,005,429	1,459,298	942,917	496,305	1,501,379	1,032,240	671,852	107.44%
YoY %	37.42%	54.76%	89.99%	-66.94%	45.45%	53.64%	-	-
Horiz. %	298.49%	217.21%	140.35%	73.87%	223.47%	153.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,100,804	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	1,443,878	-16.55%
YoY %	-5.56%	0.81%	0.77%	3.75%	-2.68%	-21.30%	-	-
Horiz. %	76.24%	80.73%	80.08%	79.47%	76.59%	78.70%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	70,920	70,925	33,916	33,929	63,682	55,071	26,157	94.55%
YoY %	-0.01%	109.12%	-0.04%	-46.72%	15.64%	110.54%	-	-
Horiz. %	271.13%	271.15%	129.66%	129.71%	243.46%	210.54%	100.00%	-
Div Payout %	53.74%	68.86%	48.88%	102.39%	29.03%	33.49%	25.08%	-
YoY %	-21.96%	40.88%	-52.26%	252.70%	-13.32%	33.53%	-	-
Horiz. %	214.27%	274.56%	194.90%	408.25%	115.75%	133.53%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	1,100,804	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	1,443,878	-16.55%
YoY %	-5.56%	0.81%	0.77%	3.75%	-2.68%	-21.30%	-	-
Horiz. %	76.24%	80.73%	80.08%	79.47%	76.59%	78.70%	100.00%	-
NOSH	308,348	308,370	308,331	308,446	310,647	268,639	261,572	11.60%
YoY %	-0.01%	0.01%	-0.04%	-0.71%	15.64%	2.70%	-	-
Horiz. %	117.88%	117.89%	117.88%	117.92%	118.76%	102.70%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	7.70%	8.11%	8.34%	8.10%	16.74%	18.45%	18.92%	-
YoY %	-5.06%	-2.76%	2.96%	-51.61%	-9.27%	-2.48%	-	-
Horiz. %	40.70%	42.86%	44.08%	42.81%	88.48%	97.52%	100.00%	-
ROE	11.99%	8.84%	6.00%	2.89%	19.84%	14.47%	7.22%	-
YoY %	35.63%	47.33%	107.61%	-85.43%	37.11%	100.42%	-	-
Horiz. %	166.07%	122.44%	83.10%	40.03%	274.79%	200.42%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	704.60	514.99	333.62	175.08	580.48	471.19	316.78	70.47%
YoY %	36.82%	54.36%	90.55%	-69.84%	23.19%	48.74%	-	-
Horiz. %	222.43%	162.57%	105.32%	55.27%	183.24%	148.74%	100.00%	-
EPS	42.80	33.40	22.51	10.75	70.62	61.21	39.88	4.82%
YoY %	28.14%	48.38%	109.40%	-84.78%	15.37%	53.49%	-	-
Horiz. %	107.32%	83.75%	56.44%	26.96%	177.08%	153.49%	100.00%	-
DPS	23.00	23.00	11.00	11.00	20.50	20.50	10.00	74.33%
YoY %	0.00%	109.09%	0.00%	-46.34%	0.00%	105.00%	-	-
Horiz. %	230.00%	230.00%	110.00%	110.00%	205.00%	205.00%	100.00%	-
NAPS	3.57	3.78	3.75	3.72	3.56	4.23	5.52	-25.23%
YoY %	-5.56%	0.80%	0.81%	4.49%	-15.84%	-23.37%	-	-
Horiz. %	64.67%	68.48%	67.93%	67.39%	64.49%	76.63%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,446
RPS	690.31	504.58	326.83	171.58	572.94	402.18	263.27	90.26%
YoY %	36.81%	54.39%	90.48%	-70.05%	42.46%	52.76%	-	-
Horiz. %	262.21%	191.66%	124.14%	65.17%	217.62%	152.76%	100.00%	-
EPS	41.93	32.72	22.05	10.53	69.70	52.25	33.14	16.99%
YoY %	28.15%	48.39%	109.40%	-84.89%	33.40%	57.66%	-	-
Horiz. %	126.52%	98.73%	66.54%	31.77%	210.32%	157.66%	100.00%	-
DPS	22.53	22.53	10.78	10.78	20.23	17.50	8.31	94.55%
YoY %	0.00%	109.00%	0.00%	-46.71%	15.60%	110.59%	-	-
Horiz. %	271.12%	271.12%	129.72%	129.72%	243.44%	210.59%	100.00%	-
NAPS	3.4976	3.7036	3.6737	3.6457	3.5138	3.6105	4.5876	-16.55%
YoY %	-5.56%	0.81%	0.77%	3.75%	-2.68%	-21.30%	-	-
Horiz. %	76.24%	80.73%	80.08%	79.47%	76.59%	78.70%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	3.93	4.03	4.00	3.93	4.01	4.01	5.35	-
P/RPS	0.56	0.78	1.20	2.24	0.69	0.85	1.69	-52.14%
YoY %	-28.21%	-35.00%	-46.43%	224.64%	-18.82%	-49.70%	-	-
Horiz. %	33.14%	46.15%	71.01%	132.54%	40.83%	50.30%	100.00%	-
P/EPS	9.18	12.07	17.77	36.58	5.68	6.55	13.42	-22.38%
YoY %	-23.94%	-32.08%	-51.42%	544.01%	-13.28%	-51.19%	-	-
Horiz. %	68.41%	89.94%	132.41%	272.58%	42.32%	48.81%	100.00%	-
EY	10.89	8.29	5.63	2.73	17.61	15.26	7.45	28.82%
YoY %	31.36%	47.25%	106.23%	-84.50%	15.40%	104.83%	-	-
Horiz. %	146.17%	111.28%	75.57%	36.64%	236.38%	204.83%	100.00%	-
DY	5.85	5.71	2.75	2.80	5.11	5.11	1.87	114.04%
YoY %	2.45%	107.64%	-1.79%	-45.21%	0.00%	173.26%	-	-
Horiz. %	312.83%	305.35%	147.06%	149.73%	273.26%	273.26%	100.00%	-
P/NAPS	1.10	1.07	1.07	1.06	1.13	0.95	0.97	8.75%
YoY %	2.80%	0.00%	0.94%	-6.19%	18.95%	-2.06%	-	-
Horiz. %	113.40%	110.31%	110.31%	109.28%	116.49%	97.94%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	26/04/12	09/02/12	21/11/11	18/08/11	29/04/11	21/02/11	-
Price	4.93	4.16	4.28	4.01	3.98	3.82	5.72	-
P/RPS	0.70	0.81	1.28	2.29	0.69	0.81	1.81	-46.94%
YoY %	-13.58%	-36.72%	-44.10%	231.88%	-14.81%	-55.25%	-	-
Horiz. %	38.67%	44.75%	70.72%	126.52%	38.12%	44.75%	100.00%	-
P/EPS	11.52	12.46	19.02	37.33	5.64	6.24	14.34	-13.59%
YoY %	-7.54%	-34.49%	-49.05%	561.88%	-9.62%	-56.49%	-	-
Horiz. %	80.33%	86.89%	132.64%	260.32%	39.33%	43.51%	100.00%	-
EY	8.68	8.03	5.26	2.68	17.74	16.02	6.97	15.76%
YoY %	8.09%	52.66%	96.27%	-84.89%	10.74%	129.84%	-	-
Horiz. %	124.53%	115.21%	75.47%	38.45%	254.52%	229.84%	100.00%	-
DY	4.67	5.53	2.57	2.74	5.15	5.37	1.75	92.50%
YoY %	-15.55%	115.18%	-6.20%	-46.80%	-4.10%	206.86%	-	-
Horiz. %	266.86%	316.00%	146.86%	156.57%	294.29%	306.86%	100.00%	-
P/NAPS	1.38	1.10	1.14	1.08	1.12	0.90	1.04	20.77%
YoY %	25.45%	-3.51%	5.56%	-3.57%	24.44%	-13.46%	-	-
Horiz. %	132.69%	105.77%	109.62%	103.85%	107.69%	86.54%	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