[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
11-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -71.24%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,138,898 1,611,098 1,060,045 524,487 2,058,480 1,522,159 1,015,875 64.49%
PBT 300,500 230,447 162,191 74,997 237,677 176,335 113,978 91.18%
Tax -81,978 -66,174 -54,213 -14,919 -29,707 -23,275 -15,664 202.35%
NP 218,522 164,273 107,978 60,078 207,970 153,060 98,314 70.56%
-
NP to SH 173,232 129,821 83,789 48,169 167,502 124,024 78,182 70.20%
-
Tax Rate 27.28% 28.72% 33.43% 19.89% 12.50% 13.20% 13.74% -
Total Cost 1,920,376 1,446,825 952,067 464,409 1,850,510 1,369,099 917,561 63.84%
-
Net Worth 1,187,154 1,190,282 1,141,035 1,313,700 1,261,198 1,267,376 1,221,304 -1.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 89,421 89,425 37,006 37,005 77,090 77,090 30,841 103.72%
Div Payout % 51.62% 68.88% 44.17% 76.82% 46.02% 62.16% 39.45% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,187,154 1,190,282 1,141,035 1,313,700 1,261,198 1,267,376 1,221,304 -1.87%
NOSH 308,351 308,363 308,387 308,380 308,361 308,363 308,410 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.22% 10.20% 10.19% 11.45% 10.10% 10.06% 9.68% -
ROE 14.59% 10.91% 7.34% 3.67% 13.28% 9.79% 6.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 693.66 522.47 343.74 170.08 667.55 493.62 329.39 64.51%
EPS 56.18 42.10 27.17 15.62 54.32 40.22 25.35 70.22%
DPS 29.00 29.00 12.00 12.00 25.00 25.00 10.00 103.75%
NAPS 3.85 3.86 3.70 4.26 4.09 4.11 3.96 -1.86%
Adjusted Per Share Value based on latest NOSH - 308,380
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 679.59 511.89 336.81 166.64 654.04 483.63 322.77 64.49%
EPS 55.04 41.25 26.62 15.30 53.22 39.41 24.84 70.20%
DPS 28.41 28.41 11.76 11.76 24.49 24.49 9.80 103.70%
NAPS 3.7719 3.7819 3.6254 4.174 4.0072 4.0268 3.8804 -1.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.43 4.48 4.49 8.42 6.68 6.47 4.84 -
P/RPS 0.64 0.86 1.31 4.95 1.00 1.31 1.47 -42.64%
P/EPS 7.89 10.64 16.53 53.91 12.30 16.09 19.09 -44.60%
EY 12.68 9.40 6.05 1.86 8.13 6.22 5.24 80.53%
DY 6.55 6.47 2.67 1.43 3.74 3.86 2.07 115.98%
P/NAPS 1.15 1.16 1.21 1.98 1.63 1.57 1.22 -3.87%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 21/04/15 22/01/15 11/11/14 25/08/14 28/04/14 28/01/14 -
Price 4.99 4.80 4.35 4.62 7.08 6.50 5.31 -
P/RPS 0.72 0.92 1.27 2.72 1.06 1.32 1.61 -41.60%
P/EPS 8.88 11.40 16.01 29.58 13.03 16.16 20.95 -43.66%
EY 11.26 8.77 6.25 3.38 7.67 6.19 4.77 77.56%
DY 5.81 6.04 2.76 2.60 3.53 3.85 1.88 112.60%
P/NAPS 1.30 1.24 1.18 1.08 1.73 1.58 1.34 -2.00%

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
Post a Comment