[HLIND] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 44.16%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 391,303 717,687 717,204 671,957 620,953 549,126 683,255 -31.10%
PBT 45,659 97,516 83,631 67,611 29,414 -45,321 16,561 96.98%
Tax 36,178 -16,014 -10,076 -10,949 389 -6,762 -6,546 -
NP 81,837 81,502 73,555 56,662 29,803 -52,083 10,015 307.25%
-
NP to SH 50,921 52,386 50,449 40,522 28,110 -16,279 15,964 117.14%
-
Tax Rate -79.24% 16.42% 12.05% 16.19% -1.32% - 39.53% -
Total Cost 309,466 636,185 643,649 615,295 591,150 601,209 673,240 -40.52%
-
Net Worth 1,388,754 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 1,266,651 6.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 26,153 - 18,312 - 13,086 - -
Div Payout % - 49.93% - 45.19% - 0.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,388,754 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 1,266,651 6.34%
NOSH 261,535 261,537 261,529 261,601 261,488 261,720 261,704 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.91% 11.36% 10.26% 8.43% 4.80% -9.48% 1.47% -
ROE 3.67% 3.84% 3.80% 3.10% 2.22% -1.29% 1.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 149.62 274.41 274.23 256.86 237.47 209.81 261.08 -31.07%
EPS 19.47 20.03 19.29 15.49 10.75 -6.22 6.10 117.24%
DPS 0.00 10.00 0.00 7.00 0.00 5.00 0.00 -
NAPS 5.31 5.22 5.07 4.99 4.85 4.83 4.84 6.39%
Adjusted Per Share Value based on latest NOSH - 261,601
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.33 228.03 227.88 213.50 197.29 174.47 217.09 -31.10%
EPS 16.18 16.64 16.03 12.88 8.93 -5.17 5.07 117.22%
DPS 0.00 8.31 0.00 5.82 0.00 4.16 0.00 -
NAPS 4.4125 4.3377 4.2129 4.1476 4.0295 4.0164 4.0245 6.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.54 4.66 4.53 3.77 3.40 3.44 3.66 -
P/RPS 3.03 1.70 1.65 1.47 1.43 1.64 1.40 67.55%
P/EPS 23.32 23.27 23.48 24.34 31.63 -55.31 60.00 -46.83%
EY 4.29 4.30 4.26 4.11 3.16 -1.81 1.67 87.89%
DY 0.00 2.15 0.00 1.86 0.00 1.45 0.00 -
P/NAPS 0.85 0.89 0.89 0.76 0.70 0.71 0.76 7.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 26/01/10 17/11/09 24/08/09 18/05/09 24/02/09 -
Price 5.07 4.31 4.67 4.32 3.68 4.18 3.50 -
P/RPS 3.39 1.57 1.70 1.68 1.55 1.99 1.34 85.98%
P/EPS 26.04 21.52 24.21 27.89 34.23 -67.20 57.38 -41.03%
EY 3.84 4.65 4.13 3.59 2.92 -1.49 1.74 69.75%
DY 0.00 2.32 0.00 1.62 0.00 1.20 0.00 -
P/NAPS 0.95 0.83 0.92 0.87 0.76 0.87 0.72 20.35%

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