[HLIND] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -26.05%
YoY- -15.41%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 519,119 527,800 551,053 535,558 524,487 536,321 506,284 1.68%
PBT 66,949 70,053 68,256 87,194 74,997 61,342 62,357 4.84%
Tax -12,719 -15,804 -11,961 -39,294 -14,919 -6,432 -7,611 40.77%
NP 54,230 54,249 56,295 47,900 60,078 54,910 54,746 -0.62%
-
NP to SH 44,822 43,411 46,032 35,620 48,169 43,478 45,842 -1.48%
-
Tax Rate 19.00% 22.56% 17.52% 45.07% 19.89% 10.49% 12.21% -
Total Cost 464,889 473,551 494,758 487,658 464,409 481,411 451,538 1.95%
-
Net Worth 1,255,509 1,187,019 1,190,110 1,141,073 1,313,700 1,261,170 1,267,051 -0.60%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 40,102 - 52,414 - 37,005 - 46,242 -9.05%
Div Payout % 89.47% - 113.86% - 76.82% - 100.87% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,255,509 1,187,019 1,190,110 1,141,073 1,313,700 1,261,170 1,267,051 -0.60%
NOSH 308,479 308,316 308,318 308,398 308,380 308,354 308,285 0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.45% 10.28% 10.22% 8.94% 11.45% 10.24% 10.81% -
ROE 3.57% 3.66% 3.87% 3.12% 3.67% 3.45% 3.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 168.28 171.19 178.73 173.66 170.08 173.93 164.23 1.63%
EPS 14.53 14.08 14.93 11.55 15.62 14.10 14.87 -1.52%
DPS 13.00 0.00 17.00 0.00 12.00 0.00 15.00 -9.09%
NAPS 4.07 3.85 3.86 3.70 4.26 4.09 4.11 -0.64%
Adjusted Per Share Value based on latest NOSH - 308,398
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 158.31 160.96 168.05 163.33 159.95 163.56 154.40 1.67%
EPS 13.67 13.24 14.04 10.86 14.69 13.26 13.98 -1.48%
DPS 12.23 0.00 15.98 0.00 11.29 0.00 14.10 -9.04%
NAPS 3.8289 3.62 3.6295 3.4799 4.0064 3.8462 3.8641 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.70 4.43 4.48 4.49 8.42 6.68 6.47 -
P/RPS 3.39 2.59 2.51 2.59 4.95 3.84 3.94 -9.52%
P/EPS 39.23 31.46 30.01 38.87 53.91 47.38 43.51 -6.66%
EY 2.55 3.18 3.33 2.57 1.86 2.11 2.30 7.11%
DY 2.28 0.00 3.79 0.00 1.43 0.00 2.32 -1.15%
P/NAPS 1.40 1.15 1.16 1.21 1.98 1.63 1.57 -7.34%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 21/08/15 21/04/15 22/01/15 11/11/14 25/08/14 28/04/14 -
Price 6.20 4.99 4.80 4.35 4.62 7.08 6.50 -
P/RPS 3.68 2.91 2.69 2.50 2.72 4.07 3.96 -4.76%
P/EPS 42.67 35.44 32.15 37.66 29.58 50.21 43.71 -1.59%
EY 2.34 2.82 3.11 2.66 3.38 1.99 2.29 1.44%
DY 2.10 0.00 3.54 0.00 2.60 0.00 2.31 -6.15%
P/NAPS 1.52 1.30 1.24 1.18 1.08 1.73 1.58 -2.54%

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