[HLIND] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -13.74%
YoY- -47.25%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 553,423 551,715 556,231 584,547 559,418 488,636 540,023 1.64%
PBT 65,957 48,870 44,645 59,371 49,666 45,083 58,756 8.00%
Tax -11,455 -7,203 -11,418 -20,955 -6,629 -3,059 -15,038 -16.57%
NP 54,502 41,667 33,227 38,416 43,037 42,024 43,718 15.81%
-
NP to SH 44,892 32,026 20,552 28,982 33,599 36,258 33,136 22.41%
-
Tax Rate 17.37% 14.74% 25.58% 35.30% 13.35% 6.79% 25.59% -
Total Cost 498,921 510,048 523,004 546,131 516,381 446,612 496,305 0.35%
-
Net Worth 1,134,632 1,106,576 1,087,684 924,837 1,165,938 1,155,853 1,147,419 -0.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 49,331 - 30,812 - 37,013 - 33,929 28.31%
Div Payout % 109.89% - 149.93% - 110.16% - 102.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,134,632 1,106,576 1,087,684 924,837 1,165,938 1,155,853 1,147,419 -0.74%
NOSH 308,324 308,238 308,125 308,279 308,449 308,227 308,446 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.85% 7.55% 5.97% 6.57% 7.69% 8.60% 8.10% -
ROE 3.96% 2.89% 1.89% 3.13% 2.88% 3.14% 2.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 179.49 178.99 180.52 189.62 181.36 158.53 175.08 1.67%
EPS 14.56 10.39 6.67 9.40 10.90 11.76 10.75 22.39%
DPS 16.00 0.00 10.00 0.00 12.00 0.00 11.00 28.34%
NAPS 3.68 3.59 3.53 3.00 3.78 3.75 3.72 -0.71%
Adjusted Per Share Value based on latest NOSH - 308,279
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 168.78 168.26 169.63 178.27 170.60 149.02 164.69 1.64%
EPS 13.69 9.77 6.27 8.84 10.25 11.06 10.11 22.37%
DPS 15.04 0.00 9.40 0.00 11.29 0.00 10.35 28.26%
NAPS 3.4603 3.3747 3.3171 2.8205 3.5557 3.525 3.4993 -0.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.30 4.62 4.45 3.93 4.03 4.00 3.93 -
P/RPS 2.40 2.58 2.47 2.07 2.22 2.52 2.24 4.70%
P/EPS 29.53 44.47 66.72 41.80 37.00 34.00 36.58 -13.28%
EY 3.39 2.25 1.50 2.39 2.70 2.94 2.73 15.51%
DY 3.72 0.00 2.25 0.00 2.98 0.00 2.80 20.83%
P/NAPS 1.17 1.29 1.26 1.31 1.07 1.07 1.06 6.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/04/13 31/01/13 29/11/12 27/08/12 26/04/12 09/02/12 21/11/11 -
Price 4.23 4.40 4.73 4.93 4.16 4.28 4.01 -
P/RPS 2.36 2.46 2.62 2.60 2.29 2.70 2.29 2.02%
P/EPS 29.05 42.35 70.91 52.44 38.19 36.38 37.33 -15.38%
EY 3.44 2.36 1.41 1.91 2.62 2.75 2.68 18.09%
DY 3.78 0.00 2.11 0.00 2.88 0.00 2.74 23.90%
P/NAPS 1.15 1.23 1.34 1.64 1.10 1.14 1.08 4.27%

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