[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -25.75%

YoY- -62.61%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	1,389,161	671,957	2,679,110	2,058,157	1,509,031	825,776	3,094,613	-41.28%
YoY %	106.73%	-74.92%	30.17%	36.39%	82.74%	-73.32%	-	-
Horiz. %	44.89%	21.71%	86.57%	66.51%	48.76%	26.68%	100.00%	-
PBT	151,242	67,611	88,710	59,296	104,617	88,056	332,695	-40.79%
YoY %	123.69%	-23.78%	49.61%	-43.32%	18.81%	-73.53%	-	-
Horiz. %	45.46%	20.32%	26.66%	17.82%	31.45%	26.47%	100.00%	-
Tax	-21,025	-10,949	-27,202	-27,591	-20,829	-14,283	-37,753	-32.23%
YoY %	-92.03%	59.75%	1.41%	-32.46%	-45.83%	62.17%	-	-
Horiz. %	55.69%	29.00%	72.05%	73.08%	55.17%	37.83%	100.00%	-
NP	130,217	56,662	61,508	31,705	83,788	73,773	294,942	-41.93%
YoY %	129.81%	-7.88%	94.00%	-62.16%	13.58%	-74.99%	-	-
Horiz. %	44.15%	19.21%	20.85%	10.75%	28.41%	25.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,971	40,522	75,062	46,952	63,231	47,267	177,702	-35.92%
YoY %	124.50%	-46.02%	59.87%	-25.75%	33.77%	-73.40%	-	-
Horiz. %	51.19%	22.80%	42.24%	26.42%	35.58%	26.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.90%	16.19%	30.66%	46.53%	19.91%	16.22%	11.35%	-
YoY %	-14.14%	-47.20%	-34.11%	133.70%	22.75%	42.91%	-	-
Horiz. %	122.47%	142.64%	270.13%	409.96%	175.42%	142.91%	100.00%	-
Total Cost	1,258,944	615,295	2,617,602	2,026,452	1,425,243	752,003	2,799,671	-41.21%
YoY %	104.61%	-76.49%	29.17%	42.18%	89.53%	-73.14%	-	-
Horiz. %	44.97%	21.98%	93.50%	72.38%	50.91%	26.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,326,115	1,305,389	1,268,911	1,263,388	1,266,189	1,274,586	1,216,021	5.93%
YoY %	1.59%	2.87%	0.44%	-0.22%	-0.66%	4.82%	-	-
Horiz. %	109.05%	107.35%	104.35%	103.90%	104.13%	104.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	18,309	18,312	26,163	26,157	13,080	13,086	39,395	-39.91%
YoY %	-0.02%	-30.01%	0.02%	99.98%	-0.05%	-66.78%	-	-
Horiz. %	46.48%	46.48%	66.41%	66.40%	33.20%	33.22%	100.00%	-
Div Payout %	20.13%	45.19%	34.86%	55.71%	20.69%	27.69%	22.17%	-
YoY %	-55.45%	29.63%	-37.43%	169.26%	-25.28%	24.90%	-	-
Horiz. %	90.80%	203.83%	157.24%	251.29%	93.32%	124.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,326,115	1,305,389	1,268,911	1,263,388	1,266,189	1,274,586	1,216,021	5.93%
YoY %	1.59%	2.87%	0.44%	-0.22%	-0.66%	4.82%	-	-
Horiz. %	109.05%	107.35%	104.35%	103.90%	104.13%	104.82%	100.00%	-
NOSH	261,561	261,601	261,631	261,571	261,609	261,722	262,639	-0.27%
YoY %	-0.02%	-0.01%	0.02%	-0.01%	-0.04%	-0.35%	-	-
Horiz. %	99.59%	99.60%	99.62%	99.59%	99.61%	99.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.37%	8.43%	2.30%	1.54%	5.55%	8.93%	9.53%	-
YoY %	11.15%	266.52%	49.35%	-72.25%	-37.85%	-6.30%	-	-
Horiz. %	98.32%	88.46%	24.13%	16.16%	58.24%	93.70%	100.00%	-
ROE	6.86%	3.10%	5.92%	3.72%	4.99%	3.71%	14.61%	-
YoY %	121.29%	-47.64%	59.14%	-25.45%	34.50%	-74.61%	-	-
Horiz. %	46.95%	21.22%	40.52%	25.46%	34.15%	25.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	531.10	256.86	1,024.00	786.84	576.83	315.52	1,178.27	-41.12%
YoY %	106.77%	-74.92%	30.14%	36.41%	82.82%	-73.22%	-	-
Horiz. %	45.07%	21.80%	86.91%	66.78%	48.96%	26.78%	100.00%	-
EPS	34.78	15.49	28.69	17.95	24.17	18.06	67.66	-35.75%
YoY %	124.53%	-46.01%	59.83%	-25.73%	33.83%	-73.31%	-	-
Horiz. %	51.40%	22.89%	42.40%	26.53%	35.72%	26.69%	100.00%	-
DPS	7.00	7.00	10.00	10.00	5.00	5.00	15.00	-39.75%
YoY %	0.00%	-30.00%	0.00%	100.00%	0.00%	-66.67%	-	-
Horiz. %	46.67%	46.67%	66.67%	66.67%	33.33%	33.33%	100.00%	-
NAPS	5.07	4.99	4.85	4.83	4.84	4.87	4.63	6.22%
YoY %	1.60%	2.89%	0.41%	-0.21%	-0.62%	5.18%	-	-
Horiz. %	109.50%	107.78%	104.75%	104.32%	104.54%	105.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 261,720
RPS	423.65	204.93	817.04	627.67	460.21	251.84	943.76	-41.28%
YoY %	106.73%	-74.92%	30.17%	36.39%	82.74%	-73.32%	-	-
Horiz. %	44.89%	21.71%	86.57%	66.51%	48.76%	26.68%	100.00%	-
EPS	27.74	12.36	22.89	14.32	19.28	14.41	54.19	-35.93%
YoY %	124.43%	-46.00%	59.85%	-25.73%	33.80%	-73.41%	-	-
Horiz. %	51.19%	22.81%	42.24%	26.43%	35.58%	26.59%	100.00%	-
DPS	5.58	5.58	7.98	7.98	3.99	3.99	12.01	-39.92%
YoY %	0.00%	-30.08%	0.00%	100.00%	0.00%	-66.78%	-	-
Horiz. %	46.46%	46.46%	66.44%	66.44%	33.22%	33.22%	100.00%	-
NAPS	4.0442	3.981	3.8698	3.8529	3.8615	3.8871	3.7085	5.93%
YoY %	1.59%	2.87%	0.44%	-0.22%	-0.66%	4.82%	-	-
Horiz. %	109.05%	107.35%	104.35%	103.89%	104.13%	104.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	4.53	3.77	3.40	3.44	3.66	3.90	4.02	-
P/RPS	0.85	1.47	0.33	0.44	0.63	1.24	0.34	83.89%
YoY %	-42.18%	345.45%	-25.00%	-30.16%	-49.19%	264.71%	-	-
Horiz. %	250.00%	432.35%	97.06%	129.41%	185.29%	364.71%	100.00%	-
P/EPS	13.02	24.34	11.85	19.16	15.14	21.59	5.94	68.49%
YoY %	-46.51%	105.40%	-38.15%	26.55%	-29.87%	263.47%	-	-
Horiz. %	219.19%	409.76%	199.49%	322.56%	254.88%	363.47%	100.00%	-
EY	7.68	4.11	8.44	5.22	6.60	4.63	16.83	-40.64%
YoY %	86.86%	-51.30%	61.69%	-20.91%	42.55%	-72.49%	-	-
Horiz. %	45.63%	24.42%	50.15%	31.02%	39.22%	27.51%	100.00%	-
DY	1.55	1.86	2.94	2.91	1.37	1.28	3.73	-44.22%
YoY %	-16.67%	-36.73%	1.03%	112.41%	7.03%	-65.68%	-	-
Horiz. %	41.55%	49.87%	78.82%	78.02%	36.73%	34.32%	100.00%	-
P/NAPS	0.89	0.76	0.70	0.71	0.76	0.80	0.87	1.52%
YoY %	17.11%	8.57%	-1.41%	-6.58%	-5.00%	-8.05%	-	-
Horiz. %	102.30%	87.36%	80.46%	81.61%	87.36%	91.95%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/01/10	17/11/09	24/08/09	18/05/09	24/02/09	18/11/08	25/08/08	-
Price	4.67	4.32	3.68	4.18	3.50	3.48	4.10	-
P/RPS	0.88	1.68	0.36	0.53	0.61	1.10	0.35	84.59%
YoY %	-47.62%	366.67%	-32.08%	-13.11%	-44.55%	214.29%	-	-
Horiz. %	251.43%	480.00%	102.86%	151.43%	174.29%	314.29%	100.00%	-
P/EPS	13.43	27.89	12.83	23.29	14.48	19.27	6.06	69.73%
YoY %	-51.85%	117.38%	-44.91%	60.84%	-24.86%	217.99%	-	-
Horiz. %	221.62%	460.23%	211.72%	384.32%	238.94%	317.99%	100.00%	-
EY	7.45	3.59	7.80	4.29	6.91	5.19	16.50	-41.05%
YoY %	107.52%	-53.97%	81.82%	-37.92%	33.14%	-68.55%	-	-
Horiz. %	45.15%	21.76%	47.27%	26.00%	41.88%	31.45%	100.00%	-
DY	1.50	1.62	2.72	2.39	1.43	1.44	3.66	-44.73%
YoY %	-7.41%	-40.44%	13.81%	67.13%	-0.69%	-60.66%	-	-
Horiz. %	40.98%	44.26%	74.32%	65.30%	39.07%	39.34%	100.00%	-
P/NAPS	0.92	0.87	0.76	0.87	0.72	0.71	0.89	2.22%
YoY %	5.75%	14.47%	-12.64%	20.83%	1.41%	-20.22%	-	-
Horiz. %	103.37%	97.75%	85.39%	97.75%	80.90%	79.78%	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