[HLIND] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -66.23%
YoY- -69.95%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 671,957 620,953 549,126 683,255 825,776 814,033 759,499 -7.83%
PBT 67,611 29,414 -45,321 16,561 88,056 80,859 67,011 0.59%
Tax -10,949 389 -6,762 -6,546 -14,283 1,897 -15,799 -21.67%
NP 56,662 29,803 -52,083 10,015 73,773 82,756 51,212 6.96%
-
NP to SH 40,522 28,110 -16,279 15,964 47,267 52,135 34,788 10.69%
-
Tax Rate 16.19% -1.32% - 39.53% 16.22% -2.35% 23.58% -
Total Cost 615,295 591,150 601,209 673,240 752,003 731,277 708,287 -8.94%
-
Net Worth 1,305,389 1,268,218 1,264,108 1,266,651 1,274,586 1,214,821 1,177,116 7.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,312 - 13,086 - 13,086 - 26,274 -21.37%
Div Payout % 45.19% - 0.00% - 27.69% - 75.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,305,389 1,268,218 1,264,108 1,266,651 1,274,586 1,214,821 1,177,116 7.13%
NOSH 261,601 261,488 261,720 261,704 261,722 262,380 262,749 -0.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.43% 4.80% -9.48% 1.47% 8.93% 10.17% 6.74% -
ROE 3.10% 2.22% -1.29% 1.26% 3.71% 4.29% 2.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 256.86 237.47 209.81 261.08 315.52 310.25 289.06 -7.56%
EPS 15.49 10.75 -6.22 6.10 18.06 19.87 13.24 11.01%
DPS 7.00 0.00 5.00 0.00 5.00 0.00 10.00 -21.14%
NAPS 4.99 4.85 4.83 4.84 4.87 4.63 4.48 7.44%
Adjusted Per Share Value based on latest NOSH - 261,704
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 213.50 197.29 174.47 217.09 262.37 258.64 241.31 -7.83%
EPS 12.88 8.93 -5.17 5.07 15.02 16.56 11.05 10.74%
DPS 5.82 0.00 4.16 0.00 4.16 0.00 8.35 -21.37%
NAPS 4.1476 4.0295 4.0164 4.0245 4.0497 3.8598 3.74 7.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.77 3.40 3.44 3.66 3.90 4.02 4.00 -
P/RPS 1.47 1.43 1.64 1.40 1.24 1.30 1.38 4.29%
P/EPS 24.34 31.63 -55.31 60.00 21.59 20.23 30.21 -13.40%
EY 4.11 3.16 -1.81 1.67 4.63 4.94 3.31 15.50%
DY 1.86 0.00 1.45 0.00 1.28 0.00 2.50 -17.87%
P/NAPS 0.76 0.70 0.71 0.76 0.80 0.87 0.89 -9.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 24/08/09 18/05/09 24/02/09 18/11/08 25/08/08 22/05/08 -
Price 4.32 3.68 4.18 3.50 3.48 4.10 4.10 -
P/RPS 1.68 1.55 1.99 1.34 1.10 1.32 1.42 11.85%
P/EPS 27.89 34.23 -67.20 57.38 19.27 20.63 30.97 -6.73%
EY 3.59 2.92 -1.49 1.74 5.19 4.85 3.23 7.29%
DY 1.62 0.00 1.20 0.00 1.44 0.00 2.44 -23.87%
P/NAPS 0.87 0.76 0.87 0.72 0.71 0.89 0.92 -3.65%

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