[HLIND] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 8.87%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 535,558 524,487 536,321 506,284 499,346 516,529 535,847 -0.03%
PBT 87,194 74,997 61,342 62,357 57,575 56,403 58,690 30.10%
Tax -39,294 -14,919 -6,432 -7,611 -6,894 -8,770 4,069 -
NP 47,900 60,078 54,910 54,746 50,681 47,633 62,759 -16.44%
-
NP to SH 35,620 48,169 43,478 45,842 42,108 36,074 50,121 -20.31%
-
Tax Rate 45.07% 19.89% 10.49% 12.21% 11.97% 15.55% -6.93% -
Total Cost 487,658 464,409 481,411 451,538 448,665 468,896 473,088 2.03%
-
Net Worth 1,141,073 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 -1.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 37,005 - 46,242 - 30,832 - -
Div Payout % - 76.82% - 100.87% - 85.47% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,141,073 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 -1.59%
NOSH 308,398 308,380 308,354 308,285 308,257 308,324 308,436 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.94% 11.45% 10.24% 10.81% 10.15% 9.22% 11.71% -
ROE 3.12% 3.67% 3.45% 3.62% 3.45% 2.98% 4.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 173.66 170.08 173.93 164.23 161.99 167.53 173.73 -0.02%
EPS 11.55 15.62 14.10 14.87 13.66 11.70 16.25 -20.30%
DPS 0.00 12.00 0.00 15.00 0.00 10.00 0.00 -
NAPS 3.70 4.26 4.09 4.11 3.96 3.92 3.79 -1.58%
Adjusted Per Share Value based on latest NOSH - 308,285
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 170.16 166.64 170.40 160.86 158.66 164.12 170.25 -0.03%
EPS 11.32 15.30 13.81 14.57 13.38 11.46 15.92 -20.28%
DPS 0.00 11.76 0.00 14.69 0.00 9.80 0.00 -
NAPS 3.6255 4.174 4.0071 4.0258 3.8785 3.8402 3.7142 -1.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.49 8.42 6.68 6.47 4.84 5.42 4.52 -
P/RPS 2.59 4.95 3.84 3.94 2.99 3.24 2.60 -0.25%
P/EPS 38.87 53.91 47.38 43.51 35.43 46.32 27.82 24.90%
EY 2.57 1.86 2.11 2.30 2.82 2.16 3.60 -20.07%
DY 0.00 1.43 0.00 2.32 0.00 1.85 0.00 -
P/NAPS 1.21 1.98 1.63 1.57 1.22 1.38 1.19 1.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 22/01/15 11/11/14 25/08/14 28/04/14 28/01/14 22/11/13 26/08/13 -
Price 4.35 4.62 7.08 6.50 5.31 5.19 5.15 -
P/RPS 2.50 2.72 4.07 3.96 3.28 3.10 2.96 -10.62%
P/EPS 37.66 29.58 50.21 43.71 38.87 44.36 31.69 12.15%
EY 2.66 3.38 1.99 2.29 2.57 2.25 3.16 -10.82%
DY 0.00 2.60 0.00 2.31 0.00 1.93 0.00 -
P/NAPS 1.18 1.08 1.73 1.58 1.34 1.32 1.36 -9.00%

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