[HLIND] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 29.25%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 540,023 537,429 437,190 426,489 402,125 391,303 717,687 -17.25%
PBT 58,756 61,250 82,957 62,853 49,486 45,659 97,516 -28.64%
Tax -15,038 7,040 -6,155 23,379 21,044 36,178 -16,014 -4.10%
NP 43,718 68,290 76,802 86,232 70,530 81,837 81,502 -33.95%
-
NP to SH 33,136 54,945 60,119 58,813 45,502 50,921 52,386 -26.29%
-
Tax Rate 25.59% -11.49% 7.42% -37.20% -42.53% -79.24% 16.42% -
Total Cost 496,305 469,139 360,388 340,257 331,595 309,466 636,185 -15.24%
-
Net Worth 1,147,419 1,556,119 1,197,285 1,444,162 1,417,361 1,388,754 1,365,226 -10.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 33,929 - 29,719 - 26,150 - 26,153 18.93%
Div Payout % 102.39% - 49.44% - 57.47% - 49.93% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,147,419 1,556,119 1,197,285 1,444,162 1,417,361 1,388,754 1,365,226 -10.93%
NOSH 308,446 437,112 283,046 261,623 261,505 261,535 261,537 11.61%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.10% 12.71% 17.57% 20.22% 17.54% 20.91% 11.36% -
ROE 2.89% 3.53% 5.02% 4.07% 3.21% 3.67% 3.84% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 175.08 122.95 154.46 163.02 153.77 149.62 274.41 -25.86%
EPS 10.75 12.57 21.24 22.48 17.40 19.47 20.03 -33.93%
DPS 11.00 0.00 10.50 0.00 10.00 0.00 10.00 6.55%
NAPS 3.72 3.56 4.23 5.52 5.42 5.31 5.22 -20.19%
Adjusted Per Share Value based on latest NOSH - 261,623
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 171.58 170.76 138.91 135.51 127.77 124.33 228.03 -17.25%
EPS 10.53 17.46 19.10 18.69 14.46 16.18 16.64 -26.27%
DPS 10.78 0.00 9.44 0.00 8.31 0.00 8.31 18.92%
NAPS 3.6457 4.9442 3.8041 4.5885 4.5034 4.4125 4.3377 -10.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.93 4.01 4.01 5.35 5.20 4.54 4.66 -
P/RPS 2.24 3.26 2.60 3.28 3.38 3.03 1.70 20.16%
P/EPS 36.58 31.90 18.88 23.80 29.89 23.32 23.27 35.15%
EY 2.73 3.13 5.30 4.20 3.35 4.29 4.30 -26.11%
DY 2.80 0.00 2.62 0.00 1.92 0.00 2.15 19.23%
P/NAPS 1.06 1.13 0.95 0.97 0.96 0.85 0.89 12.34%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 18/08/11 29/04/11 21/02/11 16/11/10 23/08/10 25/05/10 -
Price 4.01 3.98 3.82 5.72 5.20 5.07 4.31 -
P/RPS 2.29 3.24 2.47 3.51 3.38 3.39 1.57 28.58%
P/EPS 37.33 31.66 17.98 25.44 29.89 26.04 21.52 44.32%
EY 2.68 3.16 5.56 3.93 3.35 3.84 4.65 -30.72%
DY 2.74 0.00 2.75 0.00 1.92 0.00 2.32 11.72%
P/NAPS 1.08 1.12 0.90 1.04 0.96 0.95 0.83 19.16%

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