[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -84.43%
YoY- -37.98%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,047,040 1,661,369 1,107,946 556,231 2,172,624 1,588,077 1,028,659 58.27%
PBT 215,373 159,472 93,515 44,645 212,876 153,505 103,839 62.70%
Tax -23,218 -30,076 -18,621 -11,418 -45,681 -24,726 -18,097 18.08%
NP 192,155 129,396 74,894 33,227 167,195 128,779 85,742 71.33%
-
NP to SH 147,591 97,470 52,578 20,552 131,975 102,993 69,394 65.45%
-
Tax Rate 10.78% 18.86% 19.91% 25.58% 21.46% 16.11% 17.43% -
Total Cost 1,854,885 1,531,973 1,033,052 523,004 2,005,429 1,459,298 942,917 57.06%
-
Net Worth 1,168,762 1,134,734 1,106,418 1,087,684 1,100,804 1,165,638 1,156,244 0.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 80,178 80,171 30,819 30,812 70,920 70,925 33,916 77.55%
Div Payout % 54.33% 82.25% 58.62% 149.93% 53.74% 68.86% 48.88% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,168,762 1,134,734 1,106,418 1,087,684 1,100,804 1,165,638 1,156,244 0.72%
NOSH 308,380 308,351 308,194 308,125 308,348 308,370 308,331 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.39% 7.79% 6.76% 5.97% 7.70% 8.11% 8.34% -
ROE 12.63% 8.59% 4.75% 1.89% 11.99% 8.84% 6.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 663.80 538.79 359.50 180.52 704.60 514.99 333.62 58.26%
EPS 47.86 31.61 17.06 6.67 42.80 33.40 22.51 65.42%
DPS 26.00 26.00 10.00 10.00 23.00 23.00 11.00 77.53%
NAPS 3.79 3.68 3.59 3.53 3.57 3.78 3.75 0.71%
Adjusted Per Share Value based on latest NOSH - 308,125
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 624.28 506.66 337.89 169.63 662.58 484.31 313.71 58.27%
EPS 45.01 29.73 16.03 6.27 40.25 31.41 21.16 65.47%
DPS 24.45 24.45 9.40 9.40 21.63 21.63 10.34 77.58%
NAPS 3.5644 3.4606 3.3742 3.3171 3.3571 3.5548 3.5262 0.72%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.52 4.30 4.62 4.45 3.93 4.03 4.00 -
P/RPS 0.68 0.80 1.29 2.47 0.56 0.78 1.20 -31.54%
P/EPS 9.44 13.60 27.08 66.72 9.18 12.07 17.77 -34.43%
EY 10.59 7.35 3.69 1.50 10.89 8.29 5.63 52.43%
DY 5.75 6.05 2.16 2.25 5.85 5.71 2.75 63.58%
P/NAPS 1.19 1.17 1.29 1.26 1.10 1.07 1.07 7.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/04/13 31/01/13 29/11/12 27/08/12 26/04/12 09/02/12 -
Price 5.15 4.23 4.40 4.73 4.93 4.16 4.28 -
P/RPS 0.78 0.79 1.22 2.62 0.70 0.81 1.28 -28.14%
P/EPS 10.76 13.38 25.79 70.91 11.52 12.46 19.02 -31.62%
EY 9.29 7.47 3.88 1.41 8.68 8.03 5.26 46.16%
DY 5.05 6.15 2.27 2.11 4.67 5.53 2.57 56.94%
P/NAPS 1.36 1.15 1.23 1.34 1.38 1.10 1.14 12.49%

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
Post a Comment