[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
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,058,480 1,522,159 1,015,875 516,529 2,047,040 1,661,369 1,107,946 51.30%
PBT 237,677 176,335 113,978 56,403 215,373 159,472 93,515 86.55%
Tax -29,707 -23,275 -15,664 -8,770 -23,218 -30,076 -18,621 36.64%
NP 207,970 153,060 98,314 47,633 192,155 129,396 74,894 97.93%
-
NP to SH 167,502 124,024 78,182 36,074 147,591 97,470 52,578 116.96%
-
Tax Rate 12.50% 13.20% 13.74% 15.55% 10.78% 18.86% 19.91% -
Total Cost 1,850,510 1,369,099 917,561 468,896 1,854,885 1,531,973 1,033,052 47.65%
-
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%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 77,090 77,090 30,841 30,832 80,178 80,171 30,819 84.57%
Div Payout % 46.02% 62.16% 39.45% 85.47% 54.33% 82.25% 58.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
NOSH 308,361 308,363 308,410 308,324 308,380 308,351 308,194 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.10% 10.06% 9.68% 9.22% 9.39% 7.79% 6.76% -
ROE 13.28% 9.79% 6.40% 2.98% 12.63% 8.59% 4.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 667.55 493.62 329.39 167.53 663.80 538.79 359.50 51.24%
EPS 54.32 40.22 25.35 11.70 47.86 31.61 17.06 116.89%
DPS 25.00 25.00 10.00 10.00 26.00 26.00 10.00 84.51%
NAPS 4.09 4.11 3.96 3.92 3.79 3.68 3.59 9.10%
Adjusted Per Share Value based on latest NOSH - 308,324
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 627.77 464.21 309.81 157.52 624.28 506.66 337.89 51.30%
EPS 51.08 37.82 23.84 11.00 45.01 29.73 16.03 117.00%
DPS 23.51 23.51 9.41 9.40 24.45 24.45 9.40 84.56%
NAPS 3.8463 3.8651 3.7246 3.6859 3.5644 3.4606 3.3742 9.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
P/EPS 12.30 16.09 19.09 46.32 9.44 13.60 27.08 -40.99%
EY 8.13 6.22 5.24 2.16 10.59 7.35 3.69 69.56%
DY 3.74 3.86 2.07 1.85 5.75 6.05 2.16 44.33%
P/NAPS 1.63 1.57 1.22 1.38 1.19 1.17 1.29 16.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
P/EPS 13.03 16.16 20.95 44.36 10.76 13.38 25.79 -36.64%
EY 7.67 6.19 4.77 2.25 9.29 7.47 3.88 57.70%
DY 3.53 3.85 1.88 1.93 5.05 6.15 2.27 34.33%
P/NAPS 1.73 1.58 1.34 1.32 1.36 1.15 1.23 25.61%

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