[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Jan-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Dec-2013 [#2]

Profit Trend

QoQ- 116.73%

YoY- 48.7%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	524,487	2,058,480	1,522,159	1,015,875	516,529	2,047,040	1,661,369	-53.60%
YoY %	-74.52%	35.23%	49.84%	96.67%	-74.77%	23.21%	-	-
Horiz. %	31.57%	123.90%	91.62%	61.15%	31.09%	123.21%	100.00%	-
PBT	74,997	237,677	176,335	113,978	56,403	215,373	159,472	-39.49%
YoY %	-68.45%	34.79%	54.71%	102.08%	-73.81%	35.05%	-	-
Horiz. %	47.03%	149.04%	110.57%	71.47%	35.37%	135.05%	100.00%	-
Tax	-14,919	-29,707	-23,275	-15,664	-8,770	-23,218	-30,076	-37.30%
YoY %	49.78%	-27.63%	-48.59%	-78.61%	62.23%	22.80%	-	-
Horiz. %	49.60%	98.77%	77.39%	52.08%	29.16%	77.20%	100.00%	-
NP	60,078	207,970	153,060	98,314	47,633	192,155	129,396	-40.01%
YoY %	-71.11%	35.87%	55.68%	106.40%	-75.21%	48.50%	-	-
Horiz. %	46.43%	160.72%	118.29%	75.98%	36.81%	148.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,169	167,502	124,024	78,182	36,074	147,591	97,470	-37.46%
YoY %	-71.24%	35.06%	58.63%	116.73%	-75.56%	51.42%	-	-
Horiz. %	49.42%	171.85%	127.24%	80.21%	37.01%	151.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	12.50%	13.20%	13.74%	15.55%	10.78%	18.86%	-
YoY %	59.12%	-5.30%	-3.93%	-11.64%	44.25%	-42.84%	-	-
Horiz. %	105.46%	66.28%	69.99%	72.85%	82.45%	57.16%	100.00%	-
Total Cost	464,409	1,850,510	1,369,099	917,561	468,896	1,854,885	1,531,973	-54.84%
YoY %	-74.90%	35.16%	49.21%	95.69%	-74.72%	21.08%	-	-
Horiz. %	30.31%	120.79%	89.37%	59.89%	30.61%	121.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,700	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	10.24%
YoY %	4.16%	-0.49%	3.77%	1.05%	3.41%	3.00%	-	-
Horiz. %	115.77%	111.14%	111.69%	107.63%	106.51%	103.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	37,005	77,090	77,090	30,841	30,832	80,178	80,171	-40.24%
YoY %	-52.00%	0.00%	149.96%	0.03%	-61.55%	0.01%	-	-
Horiz. %	46.16%	96.16%	96.16%	38.47%	38.46%	100.01%	100.00%	-
Div Payout %	76.82%	46.02%	62.16%	39.45%	85.47%	54.33%	82.25%	-
YoY %	66.93%	-25.97%	57.57%	-53.84%	57.32%	-33.95%	-	-
Horiz. %	93.40%	55.95%	75.57%	47.96%	103.91%	66.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,313,700	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	10.24%
YoY %	4.16%	-0.49%	3.77%	1.05%	3.41%	3.00%	-	-
Horiz. %	115.77%	111.14%	111.69%	107.63%	106.51%	103.00%	100.00%	-
NOSH	308,380	308,361	308,363	308,410	308,324	308,380	308,351	0.00%
YoY %	0.01%	-0.00%	-0.02%	0.03%	-0.02%	0.01%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.02%	99.99%	100.01%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	11.45%	10.10%	10.06%	9.68%	9.22%	9.39%	7.79%	-
YoY %	13.37%	0.40%	3.93%	4.99%	-1.81%	20.54%	-	-
Horiz. %	146.98%	129.65%	129.14%	124.26%	118.36%	120.54%	100.00%	-
ROE	3.67%	13.28%	9.79%	6.40%	2.98%	12.63%	8.59%	-
YoY %	-72.36%	35.65%	52.97%	114.77%	-76.41%	47.03%	-	-
Horiz. %	42.72%	154.60%	113.97%	74.51%	34.69%	147.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	170.08	667.55	493.62	329.39	167.53	663.80	538.79	-53.60%
YoY %	-74.52%	35.24%	49.86%	96.62%	-74.76%	23.20%	-	-
Horiz. %	31.57%	123.90%	91.62%	61.14%	31.09%	123.20%	100.00%	-
EPS	15.62	54.32	40.22	25.35	11.70	47.86	31.61	-37.46%
YoY %	-71.24%	35.06%	58.66%	116.67%	-75.55%	51.41%	-	-
Horiz. %	49.41%	171.84%	127.24%	80.20%	37.01%	151.41%	100.00%	-
DPS	12.00	25.00	25.00	10.00	10.00	26.00	26.00	-40.24%
YoY %	-52.00%	0.00%	150.00%	0.00%	-61.54%	0.00%	-	-
Horiz. %	46.15%	96.15%	96.15%	38.46%	38.46%	100.00%	100.00%	-
NAPS	4.26	4.09	4.11	3.96	3.92	3.79	3.68	10.23%
YoY %	4.16%	-0.49%	3.79%	1.02%	3.43%	2.99%	-	-
Horiz. %	115.76%	111.14%	111.68%	107.61%	106.52%	102.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,257
RPS	166.64	654.04	483.63	322.77	164.12	650.40	527.87	-53.60%
YoY %	-74.52%	35.24%	49.84%	96.67%	-74.77%	23.21%	-	-
Horiz. %	31.57%	123.90%	91.62%	61.15%	31.09%	123.21%	100.00%	-
EPS	15.30	53.22	39.41	24.84	11.46	46.89	30.97	-37.47%
YoY %	-71.25%	35.04%	58.66%	116.75%	-75.56%	51.40%	-	-
Horiz. %	49.40%	171.84%	127.25%	80.21%	37.00%	151.40%	100.00%	-
DPS	11.76	24.49	24.49	9.80	9.80	25.48	25.47	-40.23%
YoY %	-51.98%	0.00%	149.90%	0.00%	-61.54%	0.04%	-	-
Horiz. %	46.17%	96.15%	96.15%	38.48%	38.48%	100.04%	100.00%	-
NAPS	4.174	4.0072	4.0268	3.8804	3.8402	3.7135	3.6054	10.24%
YoY %	4.16%	-0.49%	3.77%	1.05%	3.41%	3.00%	-	-
Horiz. %	115.77%	111.14%	111.69%	107.63%	106.51%	103.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	8.42	6.68	6.47	4.84	5.42	4.52	4.30	-
P/RPS	4.95	1.00	1.31	1.47	3.24	0.68	0.80	236.66%
YoY %	395.00%	-23.66%	-10.88%	-54.63%	376.47%	-15.00%	-	-
Horiz. %	618.75%	125.00%	163.75%	183.75%	405.00%	85.00%	100.00%	-
P/EPS	53.91	12.30	16.09	19.09	46.32	9.44	13.60	150.25%
YoY %	338.29%	-23.56%	-15.72%	-58.79%	390.68%	-30.59%	-	-
Horiz. %	396.40%	90.44%	118.31%	140.37%	340.59%	69.41%	100.00%	-
EY	1.86	8.13	6.22	5.24	2.16	10.59	7.35	-59.95%
YoY %	-77.12%	30.71%	18.70%	142.59%	-79.60%	44.08%	-	-
Horiz. %	25.31%	110.61%	84.63%	71.29%	29.39%	144.08%	100.00%	-
DY	1.43	3.74	3.86	2.07	1.85	5.75	6.05	-61.73%
YoY %	-61.76%	-3.11%	86.47%	11.89%	-67.83%	-4.96%	-	-
Horiz. %	23.64%	61.82%	63.80%	34.21%	30.58%	95.04%	100.00%	-
P/NAPS	1.98	1.63	1.57	1.22	1.38	1.19	1.17	41.96%
YoY %	21.47%	3.82%	28.69%	-11.59%	15.97%	1.71%	-	-
Horiz. %	169.23%	139.32%	134.19%	104.27%	117.95%	101.71%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	11/11/14	25/08/14	28/04/14	28/01/14	22/11/13	26/08/13	30/04/13	-
Price	4.62	7.08	6.50	5.31	5.19	5.15	4.23	-
P/RPS	2.72	1.06	1.32	1.61	3.10	0.78	0.79	127.84%
YoY %	156.60%	-19.70%	-18.01%	-48.06%	297.44%	-1.27%	-	-
Horiz. %	344.30%	134.18%	167.09%	203.80%	392.41%	98.73%	100.00%	-
P/EPS	29.58	13.03	16.16	20.95	44.36	10.76	13.38	69.62%
YoY %	127.01%	-19.37%	-22.86%	-52.77%	312.27%	-19.58%	-	-
Horiz. %	221.08%	97.38%	120.78%	156.58%	331.54%	80.42%	100.00%	-
EY	3.38	7.67	6.19	4.77	2.25	9.29	7.47	-41.03%
YoY %	-55.93%	23.91%	29.77%	112.00%	-75.78%	24.36%	-	-
Horiz. %	45.25%	102.68%	82.86%	63.86%	30.12%	124.36%	100.00%	-
DY	2.60	3.53	3.85	1.88	1.93	5.05	6.15	-43.64%
YoY %	-26.35%	-8.31%	104.79%	-2.59%	-61.78%	-17.89%	-	-
Horiz. %	42.28%	57.40%	62.60%	30.57%	31.38%	82.11%	100.00%	-
P/NAPS	1.08	1.73	1.58	1.34	1.32	1.36	1.15	-4.09%
YoY %	-37.57%	9.49%	17.91%	1.52%	-2.94%	18.26%	-	-
Horiz. %	93.91%	150.43%	137.39%	116.52%	114.78%	118.26%	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