[HLIND] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.65%
YoY- 72.94%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 506,284 499,346 516,529 535,847 553,423 551,715 556,231 -6.08%
PBT 62,357 57,575 56,403 58,690 65,957 48,870 44,645 24.97%
Tax -7,611 -6,894 -8,770 4,069 -11,455 -7,203 -11,418 -23.71%
NP 54,746 50,681 47,633 62,759 54,502 41,667 33,227 39.54%
-
NP to SH 45,842 42,108 36,074 50,121 44,892 32,026 20,552 70.79%
-
Tax Rate 12.21% 11.97% 15.55% -6.93% 17.37% 14.74% 25.58% -
Total Cost 451,538 448,665 468,896 473,088 498,921 510,048 523,004 -9.33%
-
Net Worth 1,267,051 1,220,700 1,208,633 1,168,975 1,134,632 1,106,576 1,087,684 10.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 46,242 - 30,832 - 49,331 - 30,812 31.11%
Div Payout % 100.87% - 85.47% - 109.89% - 149.93% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,267,051 1,220,700 1,208,633 1,168,975 1,134,632 1,106,576 1,087,684 10.72%
NOSH 308,285 308,257 308,324 308,436 308,324 308,238 308,125 0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.81% 10.15% 9.22% 11.71% 9.85% 7.55% 5.97% -
ROE 3.62% 3.45% 2.98% 4.29% 3.96% 2.89% 1.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 164.23 161.99 167.53 173.73 179.49 178.99 180.52 -6.11%
EPS 14.87 13.66 11.70 16.25 14.56 10.39 6.67 70.74%
DPS 15.00 0.00 10.00 0.00 16.00 0.00 10.00 31.06%
NAPS 4.11 3.96 3.92 3.79 3.68 3.59 3.53 10.68%
Adjusted Per Share Value based on latest NOSH - 308,436
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 154.40 152.28 157.52 163.42 168.78 168.26 169.63 -6.08%
EPS 13.98 12.84 11.00 15.29 13.69 9.77 6.27 70.75%
DPS 14.10 0.00 9.40 0.00 15.04 0.00 9.40 31.06%
NAPS 3.8641 3.7227 3.6859 3.565 3.4603 3.3747 3.3171 10.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.47 4.84 5.42 4.52 4.30 4.62 4.45 -
P/RPS 3.94 2.99 3.24 2.60 2.40 2.58 2.47 36.55%
P/EPS 43.51 35.43 46.32 27.82 29.53 44.47 66.72 -24.81%
EY 2.30 2.82 2.16 3.60 3.39 2.25 1.50 33.00%
DY 2.32 0.00 1.85 0.00 3.72 0.00 2.25 2.06%
P/NAPS 1.57 1.22 1.38 1.19 1.17 1.29 1.26 15.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/04/14 28/01/14 22/11/13 26/08/13 30/04/13 31/01/13 29/11/12 -
Price 6.50 5.31 5.19 5.15 4.23 4.40 4.73 -
P/RPS 3.96 3.28 3.10 2.96 2.36 2.46 2.62 31.73%
P/EPS 43.71 38.87 44.36 31.69 29.05 42.35 70.91 -27.59%
EY 2.29 2.57 2.25 3.16 3.44 2.36 1.41 38.20%
DY 2.31 0.00 1.93 0.00 3.78 0.00 2.11 6.22%
P/NAPS 1.58 1.34 1.32 1.36 1.15 1.23 1.34 11.62%

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