[HLIND] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -24.25%
YoY- -57.76%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,727,801 2,559,240 2,525,291 2,679,110 2,872,190 3,082,563 3,181,194 -9.75%
PBT 278,172 135,335 68,265 88,710 140,155 252,487 341,994 -12.87%
Tax -36,650 -27,398 -23,868 -27,202 -25,694 -34,731 -38,779 -3.69%
NP 241,522 107,937 44,397 61,508 114,461 217,756 303,215 -14.08%
-
NP to SH 171,467 102,802 68,317 75,062 99,087 150,154 187,315 -5.72%
-
Tax Rate 13.18% 20.24% 34.96% 30.66% 18.33% 13.76% 11.34% -
Total Cost 2,486,279 2,451,303 2,480,894 2,617,602 2,757,729 2,864,807 2,877,979 -9.30%
-
Net Worth 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 1,266,651 1,274,586 4.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 44,465 31,398 31,398 26,172 26,172 39,361 39,361 8.47%
Div Payout % 25.93% 30.54% 45.96% 34.87% 26.41% 26.21% 21.01% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 1,266,651 1,274,586 4.69%
NOSH 261,537 261,529 261,601 261,488 261,720 261,704 261,722 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.85% 4.22% 1.76% 2.30% 3.99% 7.06% 9.53% -
ROE 12.56% 7.75% 5.23% 5.92% 7.84% 11.85% 14.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,042.99 978.57 965.32 1,024.56 1,097.43 1,177.88 1,215.49 -9.70%
EPS 65.56 39.31 26.11 28.71 37.86 57.38 71.57 -5.68%
DPS 17.00 12.00 12.00 10.00 10.00 15.00 15.00 8.71%
NAPS 5.22 5.07 4.99 4.85 4.83 4.84 4.87 4.74%
Adjusted Per Share Value based on latest NOSH - 261,488
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 866.70 813.14 802.36 851.23 912.58 979.42 1,010.76 -9.75%
EPS 54.48 32.66 21.71 23.85 31.48 47.71 59.52 -5.73%
DPS 14.13 9.98 9.98 8.32 8.32 12.51 12.51 8.46%
NAPS 4.3377 4.2129 4.1476 4.0295 4.0164 4.0245 4.0497 4.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.66 4.53 3.77 3.40 3.44 3.66 3.90 -
P/RPS 0.45 0.46 0.39 0.33 0.31 0.31 0.32 25.54%
P/EPS 7.11 11.52 14.44 11.84 9.09 6.38 5.45 19.41%
EY 14.07 8.68 6.93 8.44 11.01 15.68 18.35 -16.24%
DY 3.65 2.65 3.18 2.94 2.91 4.10 3.85 -3.49%
P/NAPS 0.89 0.89 0.76 0.70 0.71 0.76 0.80 7.37%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 26/01/10 17/11/09 24/08/09 18/05/09 24/02/09 18/11/08 -
Price 4.31 4.67 4.32 3.68 4.18 3.50 3.48 -
P/RPS 0.41 0.48 0.45 0.36 0.38 0.30 0.29 25.99%
P/EPS 6.57 11.88 16.54 12.82 11.04 6.10 4.86 22.28%
EY 15.21 8.42 6.05 7.80 9.06 16.39 20.57 -18.24%
DY 3.94 2.57 2.78 2.72 2.39 4.29 4.31 -5.81%
P/NAPS 0.83 0.92 0.87 0.76 0.87 0.72 0.71 10.98%

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