[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 54.94%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,061,998 519,119 2,138,898 1,611,098 1,060,045 524,487 2,058,480 -35.59%
PBT 163,077 66,949 300,500 230,447 162,191 74,997 237,677 -22.15%
Tax -25,651 -12,719 -81,978 -66,174 -54,213 -14,919 -29,707 -9.29%
NP 137,426 54,230 218,522 164,273 107,978 60,078 207,970 -24.07%
-
NP to SH 119,075 44,822 173,232 129,821 83,789 48,169 167,502 -20.29%
-
Tax Rate 15.73% 19.00% 27.28% 28.72% 33.43% 19.89% 12.50% -
Total Cost 924,572 464,889 1,920,376 1,446,825 952,067 464,409 1,850,510 -36.95%
-
Net Worth 1,279,878 1,255,509 1,187,154 1,190,282 1,141,035 1,313,700 1,261,198 0.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 40,092 40,102 89,421 89,425 37,006 37,005 77,090 -35.25%
Div Payout % 33.67% 89.47% 51.62% 68.88% 44.17% 76.82% 46.02% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,279,878 1,255,509 1,187,154 1,190,282 1,141,035 1,313,700 1,261,198 0.98%
NOSH 308,404 308,479 308,351 308,363 308,387 308,380 308,361 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.94% 10.45% 10.22% 10.20% 10.19% 11.45% 10.10% -
ROE 9.30% 3.57% 14.59% 10.91% 7.34% 3.67% 13.28% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 344.35 168.28 693.66 522.47 343.74 170.08 667.55 -35.60%
EPS 38.61 14.53 56.18 42.10 27.17 15.62 54.32 -20.30%
DPS 13.00 13.00 29.00 29.00 12.00 12.00 25.00 -35.25%
NAPS 4.15 4.07 3.85 3.86 3.70 4.26 4.09 0.97%
Adjusted Per Share Value based on latest NOSH - 308,318
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 323.88 158.31 652.30 491.33 323.28 159.95 627.77 -35.59%
EPS 36.31 13.67 52.83 39.59 25.55 14.69 51.08 -20.30%
DPS 12.23 12.23 27.27 27.27 11.29 11.29 23.51 -35.24%
NAPS 3.9032 3.8289 3.6204 3.63 3.4798 4.0064 3.8463 0.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.93 5.70 4.43 4.48 4.49 8.42 6.68 -
P/RPS 1.72 3.39 0.64 0.86 1.31 4.95 1.00 43.41%
P/EPS 15.36 39.23 7.89 10.64 16.53 53.91 12.30 15.91%
EY 6.51 2.55 12.68 9.40 6.05 1.86 8.13 -13.73%
DY 2.19 2.28 6.55 6.47 2.67 1.43 3.74 -29.93%
P/NAPS 1.43 1.40 1.15 1.16 1.21 1.98 1.63 -8.33%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 02/02/16 17/11/15 21/08/15 21/04/15 22/01/15 11/11/14 25/08/14 -
Price 5.62 6.20 4.99 4.80 4.35 4.62 7.08 -
P/RPS 1.63 3.68 0.72 0.92 1.27 2.72 1.06 33.12%
P/EPS 14.56 42.67 8.88 11.40 16.01 29.58 13.03 7.66%
EY 6.87 2.34 11.26 8.77 6.25 3.38 7.67 -7.06%
DY 2.31 2.10 5.81 6.04 2.76 2.60 3.53 -24.56%
P/NAPS 1.35 1.52 1.30 1.24 1.18 1.08 1.73 -15.20%

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