[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Sep-2013 [#1]

Profit Trend

QoQ- -75.56%

YoY- 75.53%

Quarter Report

Q1 FY2014_20131122174006.pdf

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	2,058,480	1,522,159	1,015,875	516,529	2,047,040	1,661,369	1,107,946	51.30%
YoY %	35.23%	49.84%	96.67%	-74.77%	23.21%	49.95%	-	-
Horiz. %	185.79%	137.39%	91.69%	46.62%	184.76%	149.95%	100.00%	-
PBT	237,677	176,335	113,978	56,403	215,373	159,472	93,515	86.55%
YoY %	34.79%	54.71%	102.08%	-73.81%	35.05%	70.53%	-	-
Horiz. %	254.16%	188.56%	121.88%	60.31%	230.31%	170.53%	100.00%	-
Tax	-29,707	-23,275	-15,664	-8,770	-23,218	-30,076	-18,621	36.64%
YoY %	-27.63%	-48.59%	-78.61%	62.23%	22.80%	-61.52%	-	-
Horiz. %	159.53%	124.99%	84.12%	47.10%	124.69%	161.52%	100.00%	-
NP	207,970	153,060	98,314	47,633	192,155	129,396	74,894	97.93%
YoY %	35.87%	55.68%	106.40%	-75.21%	48.50%	72.77%	-	-
Horiz. %	277.69%	204.37%	131.27%	63.60%	256.57%	172.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,502	124,024	78,182	36,074	147,591	97,470	52,578	116.96%
YoY %	35.06%	58.63%	116.73%	-75.56%	51.42%	85.38%	-	-
Horiz. %	318.58%	235.89%	148.70%	68.61%	280.71%	185.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.50%	13.20%	13.74%	15.55%	10.78%	18.86%	19.91%	-
YoY %	-5.30%	-3.93%	-11.64%	44.25%	-42.84%	-5.27%	-	-
Horiz. %	62.78%	66.30%	69.01%	78.10%	54.14%	94.73%	100.00%	-
Total Cost	1,850,510	1,369,099	917,561	468,896	1,854,885	1,531,973	1,033,052	47.65%
YoY %	35.16%	49.21%	95.69%	-74.72%	21.08%	48.30%	-	-
Horiz. %	179.13%	132.53%	88.82%	45.39%	179.55%	148.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	1,106,418	9.14%
YoY %	-0.49%	3.77%	1.05%	3.41%	3.00%	2.56%	-	-
Horiz. %	113.99%	114.55%	110.38%	109.24%	105.63%	102.56%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	77,090	77,090	30,841	30,832	80,178	80,171	30,819	84.57%
YoY %	0.00%	149.96%	0.03%	-61.55%	0.01%	160.13%	-	-
Horiz. %	250.14%	250.14%	100.07%	100.04%	260.16%	260.13%	100.00%	-
Div Payout %	46.02%	62.16%	39.45%	85.47%	54.33%	82.25%	58.62%	-
YoY %	-25.97%	57.57%	-53.84%	57.32%	-33.95%	40.31%	-	-
Horiz. %	78.51%	106.04%	67.30%	145.80%	92.68%	140.31%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	1,106,418	9.14%
YoY %	-0.49%	3.77%	1.05%	3.41%	3.00%	2.56%	-	-
Horiz. %	113.99%	114.55%	110.38%	109.24%	105.63%	102.56%	100.00%	-
NOSH	308,361	308,363	308,410	308,324	308,380	308,351	308,194	0.03%
YoY %	-0.00%	-0.02%	0.03%	-0.02%	0.01%	0.05%	-	-
Horiz. %	100.05%	100.05%	100.07%	100.04%	100.06%	100.05%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	10.10%	10.06%	9.68%	9.22%	9.39%	7.79%	6.76%	-
YoY %	0.40%	3.93%	4.99%	-1.81%	20.54%	15.24%	-	-
Horiz. %	149.41%	148.82%	143.20%	136.39%	138.91%	115.24%	100.00%	-
ROE	13.28%	9.79%	6.40%	2.98%	12.63%	8.59%	4.75%	-
YoY %	35.65%	52.97%	114.77%	-76.41%	47.03%	80.84%	-	-
Horiz. %	279.58%	206.11%	134.74%	62.74%	265.89%	180.84%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	667.55	493.62	329.39	167.53	663.80	538.79	359.50	51.24%
YoY %	35.24%	49.86%	96.62%	-74.76%	23.20%	49.87%	-	-
Horiz. %	185.69%	137.31%	91.62%	46.60%	184.65%	149.87%	100.00%	-
EPS	54.32	40.22	25.35	11.70	47.86	31.61	17.06	116.89%
YoY %	35.06%	58.66%	116.67%	-75.55%	51.41%	85.29%	-	-
Horiz. %	318.41%	235.76%	148.59%	68.58%	280.54%	185.29%	100.00%	-
DPS	25.00	25.00	10.00	10.00	26.00	26.00	10.00	84.51%
YoY %	0.00%	150.00%	0.00%	-61.54%	0.00%	160.00%	-	-
Horiz. %	250.00%	250.00%	100.00%	100.00%	260.00%	260.00%	100.00%	-
NAPS	4.09	4.11	3.96	3.92	3.79	3.68	3.59	9.10%
YoY %	-0.49%	3.79%	1.02%	3.43%	2.99%	2.51%	-	-
Horiz. %	113.93%	114.48%	110.31%	109.19%	105.57%	102.51%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 308,324
RPS	654.04	483.63	322.77	164.12	650.40	527.87	352.03	51.30%
YoY %	35.24%	49.84%	96.67%	-74.77%	23.21%	49.95%	-	-
Horiz. %	185.79%	137.38%	91.69%	46.62%	184.76%	149.95%	100.00%	-
EPS	53.22	39.41	24.84	11.46	46.89	30.97	16.71	116.93%
YoY %	35.04%	58.66%	116.75%	-75.56%	51.40%	85.34%	-	-
Horiz. %	318.49%	235.85%	148.65%	68.58%	280.61%	185.34%	100.00%	-
DPS	24.49	24.49	9.80	9.80	25.48	25.47	9.79	84.58%
YoY %	0.00%	149.90%	0.00%	-61.54%	0.04%	160.16%	-	-
Horiz. %	250.15%	250.15%	100.10%	100.10%	260.27%	260.16%	100.00%	-
NAPS	4.0072	4.0268	3.8804	3.8402	3.7135	3.6054	3.5154	9.14%
YoY %	-0.49%	3.77%	1.05%	3.41%	3.00%	2.56%	-	-
Horiz. %	113.99%	114.55%	110.38%	109.24%	105.64%	102.56%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	6.68	6.47	4.84	5.42	4.52	4.30	4.62	-
P/RPS	1.00	1.31	1.47	3.24	0.68	0.80	1.29	-15.65%
YoY %	-23.66%	-10.88%	-54.63%	376.47%	-15.00%	-37.98%	-	-
Horiz. %	77.52%	101.55%	113.95%	251.16%	52.71%	62.02%	100.00%	-
P/EPS	12.30	16.09	19.09	46.32	9.44	13.60	27.08	-40.99%
YoY %	-23.56%	-15.72%	-58.79%	390.68%	-30.59%	-49.78%	-	-
Horiz. %	45.42%	59.42%	70.49%	171.05%	34.86%	50.22%	100.00%	-
EY	8.13	6.22	5.24	2.16	10.59	7.35	3.69	69.56%
YoY %	30.71%	18.70%	142.59%	-79.60%	44.08%	99.19%	-	-
Horiz. %	220.33%	168.56%	142.01%	58.54%	286.99%	199.19%	100.00%	-
DY	3.74	3.86	2.07	1.85	5.75	6.05	2.16	44.33%
YoY %	-3.11%	86.47%	11.89%	-67.83%	-4.96%	180.09%	-	-
Horiz. %	173.15%	178.70%	95.83%	85.65%	266.20%	280.09%	100.00%	-
P/NAPS	1.63	1.57	1.22	1.38	1.19	1.17	1.29	16.92%
YoY %	3.82%	28.69%	-11.59%	15.97%	1.71%	-9.30%	-	-
Horiz. %	126.36%	121.71%	94.57%	106.98%	92.25%	90.70%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	28/04/14	28/01/14	22/11/13	26/08/13	30/04/13	31/01/13	-
Price	7.08	6.50	5.31	5.19	5.15	4.23	4.40	-
P/RPS	1.06	1.32	1.61	3.10	0.78	0.79	1.22	-8.96%
YoY %	-19.70%	-18.01%	-48.06%	297.44%	-1.27%	-35.25%	-	-
Horiz. %	86.89%	108.20%	131.97%	254.10%	63.93%	64.75%	100.00%	-
P/EPS	13.03	16.16	20.95	44.36	10.76	13.38	25.79	-36.64%
YoY %	-19.37%	-22.86%	-52.77%	312.27%	-19.58%	-48.12%	-	-
Horiz. %	50.52%	62.66%	81.23%	172.00%	41.72%	51.88%	100.00%	-
EY	7.67	6.19	4.77	2.25	9.29	7.47	3.88	57.70%
YoY %	23.91%	29.77%	112.00%	-75.78%	24.36%	92.53%	-	-
Horiz. %	197.68%	159.54%	122.94%	57.99%	239.43%	192.53%	100.00%	-
DY	3.53	3.85	1.88	1.93	5.05	6.15	2.27	34.33%
YoY %	-8.31%	104.79%	-2.59%	-61.78%	-17.89%	170.93%	-	-
Horiz. %	155.51%	169.60%	82.82%	85.02%	222.47%	270.93%	100.00%	-
P/NAPS	1.73	1.58	1.34	1.32	1.36	1.15	1.23	25.61%
YoY %	9.49%	17.91%	1.52%	-2.94%	18.26%	-6.50%	-	-
Horiz. %	140.65%	128.46%	108.94%	107.32%	110.57%	93.50%	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