[HLIND] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.5%
YoY- 216.02%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 402,125 391,303 717,687 717,204 671,957 620,953 549,126 -18.74%
PBT 49,486 45,659 97,516 83,631 67,611 29,414 -45,321 -
Tax 21,044 36,178 -16,014 -10,076 -10,949 389 -6,762 -
NP 70,530 81,837 81,502 73,555 56,662 29,803 -52,083 -
-
NP to SH 45,502 50,921 52,386 50,449 40,522 28,110 -16,279 -
-
Tax Rate -42.53% -79.24% 16.42% 12.05% 16.19% -1.32% - -
Total Cost 331,595 309,466 636,185 643,649 615,295 591,150 601,209 -32.72%
-
Net Worth 1,417,361 1,388,754 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 7.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 26,150 - 26,153 - 18,312 - 13,086 58.58%
Div Payout % 57.47% - 49.93% - 45.19% - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,417,361 1,388,754 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 7.91%
NOSH 261,505 261,535 261,537 261,529 261,601 261,488 261,720 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.54% 20.91% 11.36% 10.26% 8.43% 4.80% -9.48% -
ROE 3.21% 3.67% 3.84% 3.80% 3.10% 2.22% -1.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.77 149.62 274.41 274.23 256.86 237.47 209.81 -18.69%
EPS 17.40 19.47 20.03 19.29 15.49 10.75 -6.22 -
DPS 10.00 0.00 10.00 0.00 7.00 0.00 5.00 58.67%
NAPS 5.42 5.31 5.22 5.07 4.99 4.85 4.83 7.97%
Adjusted Per Share Value based on latest NOSH - 261,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 127.77 124.33 228.03 227.88 213.50 197.29 174.47 -18.73%
EPS 14.46 16.18 16.64 16.03 12.88 8.93 -5.17 -
DPS 8.31 0.00 8.31 0.00 5.82 0.00 4.16 58.54%
NAPS 4.5034 4.4125 4.3377 4.2129 4.1476 4.0295 4.0164 7.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.20 4.54 4.66 4.53 3.77 3.40 3.44 -
P/RPS 3.38 3.03 1.70 1.65 1.47 1.43 1.64 61.87%
P/EPS 29.89 23.32 23.27 23.48 24.34 31.63 -55.31 -
EY 3.35 4.29 4.30 4.26 4.11 3.16 -1.81 -
DY 1.92 0.00 2.15 0.00 1.86 0.00 1.45 20.56%
P/NAPS 0.96 0.85 0.89 0.89 0.76 0.70 0.71 22.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 24/08/09 18/05/09 -
Price 5.20 5.07 4.31 4.67 4.32 3.68 4.18 -
P/RPS 3.38 3.39 1.57 1.70 1.68 1.55 1.99 42.31%
P/EPS 29.89 26.04 21.52 24.21 27.89 34.23 -67.20 -
EY 3.35 3.84 4.65 4.13 3.59 2.92 -1.49 -
DY 1.92 0.00 2.32 0.00 1.62 0.00 1.20 36.75%
P/NAPS 0.96 0.95 0.83 0.92 0.87 0.76 0.87 6.77%

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