[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 129.25%

YoY- 14.67%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	540,023	1,803,233	1,265,804	828,614	402,125	1,485,576	2,106,848	-59.61%
YoY %	-70.05%	42.46%	52.76%	106.06%	-72.93%	-29.49%	-	-
Horiz. %	25.63%	85.59%	60.08%	39.33%	19.09%	70.51%	100.00%	-
PBT	58,756	256,546	195,296	112,339	49,486	201,940	248,758	-61.75%
YoY %	-77.10%	31.36%	73.85%	127.01%	-75.49%	-18.82%	-	-
Horiz. %	23.62%	103.13%	78.51%	45.16%	19.89%	81.18%	100.00%	-
Tax	-15,038	45,308	38,268	44,423	21,044	91,616	-37,039	-45.13%
YoY %	-133.19%	18.40%	-13.86%	111.10%	-77.03%	347.35%	-	-
Horiz. %	40.60%	-122.33%	-103.32%	-119.94%	-56.82%	-247.35%	100.00%	-
NP	43,718	301,854	233,564	156,762	70,530	293,556	211,719	-65.03%
YoY %	-85.52%	29.24%	48.99%	122.26%	-75.97%	38.65%	-	-
Horiz. %	20.65%	142.57%	110.32%	74.04%	33.31%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,136	219,379	164,434	104,315	45,502	194,278	143,357	-62.30%
YoY %	-84.90%	33.41%	57.63%	129.25%	-76.58%	35.52%	-	-
Horiz. %	23.11%	153.03%	114.70%	72.77%	31.74%	135.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	-17.66%	-19.59%	-39.54%	-42.53%	-45.37%	14.89%	-
YoY %	244.90%	9.85%	50.46%	7.03%	6.26%	-404.70%	-	-
Horiz. %	171.86%	-118.60%	-131.56%	-265.55%	-285.63%	-304.70%	100.00%	-
Total Cost	496,305	1,501,379	1,032,240	671,852	331,595	1,192,020	1,895,129	-59.03%
YoY %	-66.94%	45.45%	53.64%	102.61%	-72.18%	-37.10%	-	-
Horiz. %	26.19%	79.22%	54.47%	35.45%	17.50%	62.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,147,419	1,105,903	1,136,343	1,443,878	1,417,361	1,389,007	1,365,304	-10.93%
YoY %	3.75%	-2.68%	-21.30%	1.87%	2.04%	1.74%	-	-
Horiz. %	84.04%	81.00%	83.23%	105.76%	103.81%	101.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	33,929	63,682	55,071	26,157	26,150	44,469	44,463	-16.48%
YoY %	-46.72%	15.64%	110.54%	0.03%	-41.19%	0.01%	-	-
Horiz. %	76.31%	143.22%	123.86%	58.83%	58.81%	100.01%	100.00%	-
Div Payout %	102.39%	29.03%	33.49%	25.08%	57.47%	22.89%	31.02%	-
YoY %	252.70%	-13.32%	33.53%	-56.36%	151.07%	-26.21%	-	-
Horiz. %	330.08%	93.58%	107.96%	80.85%	185.27%	73.79%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,147,419	1,105,903	1,136,343	1,443,878	1,417,361	1,389,007	1,365,304	-10.93%
YoY %	3.75%	-2.68%	-21.30%	1.87%	2.04%	1.74%	-	-
Horiz. %	84.04%	81.00%	83.23%	105.76%	103.81%	101.74%	100.00%	-
NOSH	308,446	310,647	268,639	261,572	261,505	261,583	261,552	11.61%
YoY %	-0.71%	15.64%	2.70%	0.03%	-0.03%	0.01%	-	-
Horiz. %	117.93%	118.77%	102.71%	100.01%	99.98%	100.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	8.10%	16.74%	18.45%	18.92%	17.54%	19.76%	10.05%	-
YoY %	-51.61%	-9.27%	-2.48%	7.87%	-11.23%	96.62%	-	-
Horiz. %	80.60%	166.57%	183.58%	188.26%	174.53%	196.62%	100.00%	-
ROE	2.89%	19.84%	14.47%	7.22%	3.21%	13.99%	10.50%	-
YoY %	-85.43%	37.11%	100.42%	124.92%	-77.06%	33.24%	-	-
Horiz. %	27.52%	188.95%	137.81%	68.76%	30.57%	133.24%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	175.08	580.48	471.19	316.78	153.77	567.92	805.52	-63.81%
YoY %	-69.84%	23.19%	48.74%	106.01%	-72.92%	-29.50%	-	-
Horiz. %	21.74%	72.06%	58.50%	39.33%	19.09%	70.50%	100.00%	-
EPS	10.75	70.62	61.21	39.88	17.40	74.27	54.81	-66.20%
YoY %	-84.78%	15.37%	53.49%	129.20%	-76.57%	35.50%	-	-
Horiz. %	19.61%	128.85%	111.68%	72.76%	31.75%	135.50%	100.00%	-
DPS	11.00	20.50	20.50	10.00	10.00	17.00	17.00	-25.16%
YoY %	-46.34%	0.00%	105.00%	0.00%	-41.18%	0.00%	-	-
Horiz. %	64.71%	120.59%	120.59%	58.82%	58.82%	100.00%	100.00%	-
NAPS	3.72	3.56	4.23	5.52	5.42	5.31	5.22	-20.19%
YoY %	4.49%	-15.84%	-23.37%	1.85%	2.07%	1.72%	-	-
Horiz. %	71.26%	68.20%	81.03%	105.75%	103.83%	101.72%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 261,623
RPS	171.58	572.94	402.18	263.27	127.77	472.01	669.41	-59.61%
YoY %	-70.05%	42.46%	52.76%	106.05%	-72.93%	-29.49%	-	-
Horiz. %	25.63%	85.59%	60.08%	39.33%	19.09%	70.51%	100.00%	-
EPS	10.53	69.70	52.25	33.14	14.46	61.73	45.55	-62.29%
YoY %	-84.89%	33.40%	57.66%	129.18%	-76.58%	35.52%	-	-
Horiz. %	23.12%	153.02%	114.71%	72.76%	31.75%	135.52%	100.00%	-
DPS	10.78	20.23	17.50	8.31	8.31	14.13	14.13	-16.49%
YoY %	-46.71%	15.60%	110.59%	0.00%	-41.19%	0.00%	-	-
Horiz. %	76.29%	143.17%	123.85%	58.81%	58.81%	100.00%	100.00%	-
NAPS	3.6457	3.5138	3.6105	4.5876	4.5034	4.4133	4.338	-10.93%
YoY %	3.75%	-2.68%	-21.30%	1.87%	2.04%	1.74%	-	-
Horiz. %	84.04%	81.00%	83.23%	105.75%	103.81%	101.74%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	3.93	4.01	4.01	5.35	5.20	4.54	4.66	-
P/RPS	2.24	0.69	0.85	1.69	3.38	0.80	0.58	145.95%
YoY %	224.64%	-18.82%	-49.70%	-50.00%	322.50%	37.93%	-	-
Horiz. %	386.21%	118.97%	146.55%	291.38%	582.76%	137.93%	100.00%	-
P/EPS	36.58	5.68	6.55	13.42	29.89	6.11	8.50	164.34%
YoY %	544.01%	-13.28%	-51.19%	-55.10%	389.20%	-28.12%	-	-
Horiz. %	430.35%	66.82%	77.06%	157.88%	351.65%	71.88%	100.00%	-
EY	2.73	17.61	15.26	7.45	3.35	16.36	11.76	-62.19%
YoY %	-84.50%	15.40%	104.83%	122.39%	-79.52%	39.12%	-	-
Horiz. %	23.21%	149.74%	129.76%	63.35%	28.49%	139.12%	100.00%	-
DY	2.80	5.11	5.11	1.87	1.92	3.74	3.65	-16.18%
YoY %	-45.21%	0.00%	173.26%	-2.60%	-48.66%	2.47%	-	-
Horiz. %	76.71%	140.00%	140.00%	51.23%	52.60%	102.47%	100.00%	-
P/NAPS	1.06	1.13	0.95	0.97	0.96	0.85	0.89	12.34%
YoY %	-6.19%	18.95%	-2.06%	1.04%	12.94%	-4.49%	-	-
Horiz. %	119.10%	126.97%	106.74%	108.99%	107.87%	95.51%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	18/08/11	29/04/11	21/02/11	16/11/10	23/08/10	25/05/10	-
Price	4.01	3.98	3.82	5.72	5.20	5.07	4.31	-
P/RPS	2.29	0.69	0.81	1.81	3.38	0.89	0.54	161.76%
YoY %	231.88%	-14.81%	-55.25%	-46.45%	279.78%	64.81%	-	-
Horiz. %	424.07%	127.78%	150.00%	335.19%	625.93%	164.81%	100.00%	-
P/EPS	37.33	5.64	6.24	14.34	29.89	6.83	7.86	182.27%
YoY %	561.88%	-9.62%	-56.49%	-52.02%	337.63%	-13.10%	-	-
Horiz. %	474.94%	71.76%	79.39%	182.44%	380.28%	86.90%	100.00%	-
EY	2.68	17.74	16.02	6.97	3.35	14.65	12.72	-64.55%
YoY %	-84.89%	10.74%	129.84%	108.06%	-77.13%	15.17%	-	-
Horiz. %	21.07%	139.47%	125.94%	54.80%	26.34%	115.17%	100.00%	-
DY	2.74	5.15	5.37	1.75	1.92	3.35	3.94	-21.48%
YoY %	-46.80%	-4.10%	206.86%	-8.85%	-42.69%	-14.97%	-	-
Horiz. %	69.54%	130.71%	136.29%	44.42%	48.73%	85.03%	100.00%	-
P/NAPS	1.08	1.12	0.90	1.04	0.96	0.95	0.83	19.16%
YoY %	-3.57%	24.44%	-13.46%	8.33%	1.05%	14.46%	-	-
Horiz. %	130.12%	134.94%	108.43%	125.30%	115.66%	114.46%	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