[HLIND] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -9.34%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 620,953 549,126 683,255 825,776 814,033 759,499 781,886 -14.25%
PBT 29,414 -45,321 16,561 88,056 80,859 67,011 106,068 -57.50%
Tax 389 -6,762 -6,546 -14,283 1,897 -15,799 -10,594 -
NP 29,803 -52,083 10,015 73,773 82,756 51,212 95,474 -54.01%
-
NP to SH 28,110 -16,279 15,964 47,267 52,135 34,788 53,125 -34.60%
-
Tax Rate -1.32% - 39.53% 16.22% -2.35% 23.58% 9.99% -
Total Cost 591,150 601,209 673,240 752,003 731,277 708,287 686,412 -9.48%
-
Net Worth 1,268,218 1,264,108 1,266,651 1,274,586 1,214,821 1,177,116 1,145,524 7.02%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 13,086 - 13,086 - 26,274 - -
Div Payout % - 0.00% - 27.69% - 75.53% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,268,218 1,264,108 1,266,651 1,274,586 1,214,821 1,177,116 1,145,524 7.02%
NOSH 261,488 261,720 261,704 261,722 262,380 262,749 262,734 -0.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.80% -9.48% 1.47% 8.93% 10.17% 6.74% 12.21% -
ROE 2.22% -1.29% 1.26% 3.71% 4.29% 2.96% 4.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 237.47 209.81 261.08 315.52 310.25 289.06 297.60 -13.98%
EPS 10.75 -6.22 6.10 18.06 19.87 13.24 20.22 -34.39%
DPS 0.00 5.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 4.85 4.83 4.84 4.87 4.63 4.48 4.36 7.36%
Adjusted Per Share Value based on latest NOSH - 261,722
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 197.29 174.47 217.09 262.37 258.64 241.31 248.43 -14.25%
EPS 8.93 -5.17 5.07 15.02 16.56 11.05 16.88 -34.61%
DPS 0.00 4.16 0.00 4.16 0.00 8.35 0.00 -
NAPS 4.0295 4.0164 4.0245 4.0497 3.8598 3.74 3.6397 7.02%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.40 3.44 3.66 3.90 4.02 4.00 5.05 -
P/RPS 1.43 1.64 1.40 1.24 1.30 1.38 1.70 -10.89%
P/EPS 31.63 -55.31 60.00 21.59 20.23 30.21 24.98 17.05%
EY 3.16 -1.81 1.67 4.63 4.94 3.31 4.00 -14.55%
DY 0.00 1.45 0.00 1.28 0.00 2.50 0.00 -
P/NAPS 0.70 0.71 0.76 0.80 0.87 0.89 1.16 -28.61%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 18/05/09 24/02/09 18/11/08 25/08/08 22/05/08 26/02/08 -
Price 3.68 4.18 3.50 3.48 4.10 4.10 4.28 -
P/RPS 1.55 1.99 1.34 1.10 1.32 1.42 1.44 5.03%
P/EPS 34.23 -67.20 57.38 19.27 20.63 30.97 21.17 37.80%
EY 2.92 -1.49 1.74 5.19 4.85 3.23 4.72 -27.41%
DY 0.00 1.20 0.00 1.44 0.00 2.44 0.00 -
P/NAPS 0.76 0.87 0.72 0.71 0.89 0.92 0.98 -15.60%

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