[HLIND] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -8.61%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 559,418 488,636 540,023 537,429 437,190 426,489 402,125 24.59%
PBT 49,666 45,083 58,756 61,250 82,957 62,853 49,486 0.24%
Tax -6,629 -3,059 -15,038 7,040 -6,155 23,379 21,044 -
NP 43,037 42,024 43,718 68,290 76,802 86,232 70,530 -28.03%
-
NP to SH 33,599 36,258 33,136 54,945 60,119 58,813 45,502 -18.28%
-
Tax Rate 13.35% 6.79% 25.59% -11.49% 7.42% -37.20% -42.53% -
Total Cost 516,381 446,612 496,305 469,139 360,388 340,257 331,595 34.31%
-
Net Worth 1,165,938 1,155,853 1,147,419 1,556,119 1,197,285 1,444,162 1,417,361 -12.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 37,013 - 33,929 - 29,719 - 26,150 26.03%
Div Payout % 110.16% - 102.39% - 49.44% - 57.47% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,165,938 1,155,853 1,147,419 1,556,119 1,197,285 1,444,162 1,417,361 -12.19%
NOSH 308,449 308,227 308,446 437,112 283,046 261,623 261,505 11.62%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.69% 8.60% 8.10% 12.71% 17.57% 20.22% 17.54% -
ROE 2.88% 3.14% 2.89% 3.53% 5.02% 4.07% 3.21% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 181.36 158.53 175.08 122.95 154.46 163.02 153.77 11.61%
EPS 10.90 11.76 10.75 12.57 21.24 22.48 17.40 -26.76%
DPS 12.00 0.00 11.00 0.00 10.50 0.00 10.00 12.91%
NAPS 3.78 3.75 3.72 3.56 4.23 5.52 5.42 -21.33%
Adjusted Per Share Value based on latest NOSH - 437,112
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 177.74 155.25 171.58 170.76 138.91 135.51 127.77 24.59%
EPS 10.68 11.52 10.53 17.46 19.10 18.69 14.46 -18.27%
DPS 11.76 0.00 10.78 0.00 9.44 0.00 8.31 26.02%
NAPS 3.7045 3.6725 3.6457 4.9442 3.8041 4.5885 4.5034 -12.19%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.03 4.00 3.93 4.01 4.01 5.35 5.20 -
P/RPS 2.22 2.52 2.24 3.26 2.60 3.28 3.38 -24.42%
P/EPS 37.00 34.00 36.58 31.90 18.88 23.80 29.89 15.27%
EY 2.70 2.94 2.73 3.13 5.30 4.20 3.35 -13.38%
DY 2.98 0.00 2.80 0.00 2.62 0.00 1.92 34.01%
P/NAPS 1.07 1.07 1.06 1.13 0.95 0.97 0.96 7.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 09/02/12 21/11/11 18/08/11 29/04/11 21/02/11 16/11/10 -
Price 4.16 4.28 4.01 3.98 3.82 5.72 5.20 -
P/RPS 2.29 2.70 2.29 3.24 2.47 3.51 3.38 -22.84%
P/EPS 38.19 36.38 37.33 31.66 17.98 25.44 29.89 17.72%
EY 2.62 2.75 2.68 3.16 5.56 3.93 3.35 -15.10%
DY 2.88 0.00 2.74 0.00 2.75 0.00 1.92 31.00%
P/NAPS 1.10 1.14 1.08 1.12 0.90 1.04 0.96 9.49%

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