[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 124.5%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 402,125 1,485,576 2,106,848 1,389,161 671,957 2,679,110 2,058,157 -66.29%
PBT 49,486 201,940 248,758 151,242 67,611 88,710 59,296 -11.34%
Tax 21,044 91,616 -37,039 -21,025 -10,949 -27,202 -27,591 -
NP 70,530 293,556 211,719 130,217 56,662 61,508 31,705 70.32%
-
NP to SH 45,502 194,278 143,357 90,971 40,522 75,062 46,952 -2.06%
-
Tax Rate -42.53% -45.37% 14.89% 13.90% 16.19% 30.66% 46.53% -
Total Cost 331,595 1,192,020 1,895,129 1,258,944 615,295 2,617,602 2,026,452 -70.05%
-
Net Worth 1,417,361 1,389,007 1,365,304 1,326,115 1,305,389 1,268,911 1,263,388 7.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 26,150 44,469 44,463 18,309 18,312 26,163 26,157 -0.01%
Div Payout % 57.47% 22.89% 31.02% 20.13% 45.19% 34.86% 55.71% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,417,361 1,389,007 1,365,304 1,326,115 1,305,389 1,268,911 1,263,388 7.96%
NOSH 261,505 261,583 261,552 261,561 261,601 261,631 261,571 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.54% 19.76% 10.05% 9.37% 8.43% 2.30% 1.54% -
ROE 3.21% 13.99% 10.50% 6.86% 3.10% 5.92% 3.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.77 567.92 805.52 531.10 256.86 1,024.00 786.84 -66.29%
EPS 17.40 74.27 54.81 34.78 15.49 28.69 17.95 -2.05%
DPS 10.00 17.00 17.00 7.00 7.00 10.00 10.00 0.00%
NAPS 5.42 5.31 5.22 5.07 4.99 4.85 4.83 7.97%
Adjusted Per Share Value based on latest NOSH - 261,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 122.64 453.05 642.52 423.65 204.93 817.04 627.67 -66.29%
EPS 13.88 59.25 43.72 27.74 12.36 22.89 14.32 -2.05%
DPS 7.98 13.56 13.56 5.58 5.58 7.98 7.98 0.00%
NAPS 4.3225 4.236 4.1637 4.0442 3.981 3.8698 3.8529 7.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.20 4.54 4.66 4.53 3.77 3.40 3.44 -
P/RPS 3.38 0.80 0.58 0.85 1.47 0.33 0.44 288.83%
P/EPS 29.89 6.11 8.50 13.02 24.34 11.85 19.16 34.47%
EY 3.35 16.36 11.76 7.68 4.11 8.44 5.22 -25.57%
DY 1.92 3.74 3.65 1.55 1.86 2.94 2.91 -24.19%
P/NAPS 0.96 0.85 0.89 0.89 0.76 0.70 0.71 22.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 24/08/09 18/05/09 -
Price 5.20 5.07 4.31 4.67 4.32 3.68 4.18 -
P/RPS 3.38 0.89 0.54 0.88 1.68 0.36 0.53 243.50%
P/EPS 29.89 6.83 7.86 13.43 27.89 12.83 23.29 18.07%
EY 3.35 14.65 12.72 7.45 3.59 7.80 4.29 -15.18%
DY 1.92 3.35 3.94 1.50 1.62 2.72 2.39 -13.57%
P/NAPS 0.96 0.95 0.83 0.92 0.87 0.76 0.87 6.77%

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