[HLIND] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.73%
YoY- 31.48%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 524,487 536,321 506,284 499,346 516,529 535,847 553,423 -3.51%
PBT 74,997 61,342 62,357 57,575 56,403 58,690 65,957 8.93%
Tax -14,919 -6,432 -7,611 -6,894 -8,770 4,069 -11,455 19.24%
NP 60,078 54,910 54,746 50,681 47,633 62,759 54,502 6.70%
-
NP to SH 48,169 43,478 45,842 42,108 36,074 50,121 44,892 4.80%
-
Tax Rate 19.89% 10.49% 12.21% 11.97% 15.55% -6.93% 17.37% -
Total Cost 464,409 481,411 451,538 448,665 468,896 473,088 498,921 -4.66%
-
Net Worth 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 1,134,632 10.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 37,005 - 46,242 - 30,832 - 49,331 -17.42%
Div Payout % 76.82% - 100.87% - 85.47% - 109.89% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 1,134,632 10.25%
NOSH 308,380 308,354 308,285 308,257 308,324 308,436 308,324 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.45% 10.24% 10.81% 10.15% 9.22% 11.71% 9.85% -
ROE 3.67% 3.45% 3.62% 3.45% 2.98% 4.29% 3.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 170.08 173.93 164.23 161.99 167.53 173.73 179.49 -3.52%
EPS 15.62 14.10 14.87 13.66 11.70 16.25 14.56 4.79%
DPS 12.00 0.00 15.00 0.00 10.00 0.00 16.00 -17.43%
NAPS 4.26 4.09 4.11 3.96 3.92 3.79 3.68 10.23%
Adjusted Per Share Value based on latest NOSH - 308,257
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 159.95 163.56 154.40 152.28 157.52 163.42 168.78 -3.51%
EPS 14.69 13.26 13.98 12.84 11.00 15.29 13.69 4.80%
DPS 11.29 0.00 14.10 0.00 9.40 0.00 15.04 -17.38%
NAPS 4.0064 3.8462 3.8641 3.7227 3.6859 3.565 3.4603 10.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.42 6.68 6.47 4.84 5.42 4.52 4.30 -
P/RPS 4.95 3.84 3.94 2.99 3.24 2.60 2.40 61.95%
P/EPS 53.91 47.38 43.51 35.43 46.32 27.82 29.53 49.31%
EY 1.86 2.11 2.30 2.82 2.16 3.60 3.39 -32.95%
DY 1.43 0.00 2.32 0.00 1.85 0.00 3.72 -47.10%
P/NAPS 1.98 1.63 1.57 1.22 1.38 1.19 1.17 41.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 11/11/14 25/08/14 28/04/14 28/01/14 22/11/13 26/08/13 30/04/13 -
Price 4.62 7.08 6.50 5.31 5.19 5.15 4.23 -
P/RPS 2.72 4.07 3.96 3.28 3.10 2.96 2.36 9.91%
P/EPS 29.58 50.21 43.71 38.87 44.36 31.69 29.05 1.21%
EY 3.38 1.99 2.29 2.57 2.25 3.16 3.44 -1.16%
DY 2.60 0.00 2.31 0.00 1.93 0.00 3.78 -22.06%
P/NAPS 1.08 1.73 1.58 1.34 1.32 1.36 1.15 -4.09%

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