[HLIND] QoQ TTM Result on 30-Jun-2010 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 13.3%

YoY- 158.82%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	1,657,107	1,937,604	2,228,319	2,498,151	2,727,801	2,559,240	2,525,291	-24.50%
YoY %	-14.48%	-13.05%	-10.80%	-8.42%	6.59%	1.34%	-	-
Horiz. %	65.62%	76.73%	88.24%	98.93%	108.02%	101.34%	100.00%	-
PBT	240,955	255,514	276,292	294,417	278,172	135,335	68,265	132.00%
YoY %	-5.70%	-7.52%	-6.16%	5.84%	105.54%	98.25%	-	-
Horiz. %	352.97%	374.30%	404.73%	431.29%	407.49%	198.25%	100.00%	-
Tax	74,446	64,587	31,132	-861	-36,650	-27,398	-23,868	-
YoY %	15.26%	107.46%	3,715.80%	97.65%	-33.77%	-14.79%	-	-
Horiz. %	-311.91%	-270.60%	-130.43%	3.61%	153.55%	114.79%	100.00%	-
NP	315,401	320,101	307,424	293,556	241,522	107,937	44,397	269.99%
YoY %	-1.47%	4.12%	4.72%	21.54%	123.76%	143.12%	-	-
Horiz. %	710.41%	721.00%	692.44%	661.21%	544.01%	243.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	215,355	207,622	199,258	194,278	171,467	102,802	68,317	115.14%
YoY %	3.72%	4.20%	2.56%	13.30%	66.79%	50.48%	-	-
Horiz. %	315.23%	303.91%	291.67%	284.38%	250.99%	150.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-30.90%	-25.28%	-11.27%	0.29%	13.18%	20.24%	34.96%	-
YoY %	-22.23%	-124.31%	-3,986.21%	-97.80%	-34.88%	-42.11%	-	-
Horiz. %	-88.39%	-72.31%	-32.24%	0.83%	37.70%	57.89%	100.00%	-
Total Cost	1,341,706	1,617,503	1,920,895	2,204,595	2,486,279	2,451,303	2,480,894	-33.64%
YoY %	-17.05%	-15.79%	-12.87%	-11.33%	1.43%	-1.19%	-	-
Horiz. %	54.08%	65.20%	77.43%	88.86%	100.22%	98.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,197,285	1,444,162	1,417,361	1,388,754	1,365,226	1,325,953	1,305,389	-5.60%
YoY %	-17.09%	1.89%	2.06%	1.72%	2.96%	1.58%	-	-
Horiz. %	91.72%	110.63%	108.58%	106.39%	104.58%	101.58%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	55,870	52,304	52,304	44,465	44,465	31,398	31,398	46.89%
YoY %	6.82%	0.00%	17.63%	0.00%	41.62%	0.00%	-	-
Horiz. %	177.94%	166.58%	166.58%	141.62%	141.62%	100.00%	100.00%	-
Div Payout %	25.94%	25.19%	26.25%	22.89%	25.93%	30.54%	45.96%	-
YoY %	2.98%	-4.04%	14.68%	-11.72%	-15.09%	-33.55%	-	-
Horiz. %	56.44%	54.81%	57.11%	49.80%	56.42%	66.45%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	1,197,285	1,444,162	1,417,361	1,388,754	1,365,226	1,325,953	1,305,389	-5.60%
YoY %	-17.09%	1.89%	2.06%	1.72%	2.96%	1.58%	-	-
Horiz. %	91.72%	110.63%	108.58%	106.39%	104.58%	101.58%	100.00%	-
NOSH	283,046	261,623	261,505	261,535	261,537	261,529	261,601	5.39%
YoY %	8.19%	0.05%	-0.01%	-0.00%	0.00%	-0.03%	-	-
Horiz. %	108.20%	100.01%	99.96%	99.97%	99.98%	99.97%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	19.03%	16.52%	13.80%	11.75%	8.85%	4.22%	1.76%	-
YoY %	15.19%	19.71%	17.45%	32.77%	109.72%	139.77%	-	-
Horiz. %	1,081.25%	938.64%	784.09%	667.61%	502.84%	239.77%	100.00%	-
ROE	17.99%	14.38%	14.06%	13.99%	12.56%	7.75%	5.23%	-
YoY %	25.10%	2.28%	0.50%	11.39%	62.06%	48.18%	-	-
Horiz. %	343.98%	274.95%	268.83%	267.50%	240.15%	148.18%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	585.45	740.61	852.11	955.19	1,042.99	978.57	965.32	-28.37%
YoY %	-20.95%	-13.09%	-10.79%	-8.42%	6.58%	1.37%	-	-
Horiz. %	60.65%	76.72%	88.27%	98.95%	108.05%	101.37%	100.00%	-
EPS	76.08	79.36	76.20	74.28	65.56	39.31	26.11	104.13%
YoY %	-4.13%	4.15%	2.58%	13.30%	66.78%	50.56%	-	-
Horiz. %	291.38%	303.94%	291.84%	284.49%	251.09%	150.56%	100.00%	-
DPS	19.74	20.00	20.00	17.00	17.00	12.00	12.00	39.39%
YoY %	-1.30%	0.00%	17.65%	0.00%	41.67%	0.00%	-	-
Horiz. %	164.50%	166.67%	166.67%	141.67%	141.67%	100.00%	100.00%	-
NAPS	4.23	5.52	5.42	5.31	5.22	5.07	4.99	-10.43%
YoY %	-23.37%	1.85%	2.07%	1.72%	2.96%	1.60%	-	-
Horiz. %	84.77%	110.62%	108.62%	106.41%	104.61%	101.60%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 261,535
RPS	505.37	590.91	679.57	761.86	831.89	780.49	770.13	-24.50%
YoY %	-14.48%	-13.05%	-10.80%	-8.42%	6.59%	1.35%	-	-
Horiz. %	65.62%	76.73%	88.24%	98.93%	108.02%	101.35%	100.00%	-
EPS	65.68	63.32	60.77	59.25	52.29	31.35	20.83	115.17%
YoY %	3.73%	4.20%	2.57%	13.31%	66.79%	50.50%	-	-
Horiz. %	315.31%	303.98%	291.74%	284.45%	251.03%	150.50%	100.00%	-
DPS	17.04	15.95	15.95	13.56	13.56	9.58	9.58	46.85%
YoY %	6.83%	0.00%	17.63%	0.00%	41.54%	0.00%	-	-
Horiz. %	177.87%	166.49%	166.49%	141.54%	141.54%	100.00%	100.00%	-
NAPS	3.6513	4.4042	4.3225	4.2353	4.1635	4.0437	3.981	-5.60%
YoY %	-17.10%	1.89%	2.06%	1.72%	2.96%	1.57%	-	-
Horiz. %	91.72%	110.63%	108.58%	106.39%	104.58%	101.57%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	4.01	5.35	5.20	4.54	4.66	4.53	3.77	-
P/RPS	0.68	0.72	0.61	0.48	0.45	0.46	0.39	44.91%
YoY %	-5.56%	18.03%	27.08%	6.67%	-2.17%	17.95%	-	-
Horiz. %	174.36%	184.62%	156.41%	123.08%	115.38%	117.95%	100.00%	-
P/EPS	5.27	6.74	6.82	6.11	7.11	11.52	14.44	-48.96%
YoY %	-21.81%	-1.17%	11.62%	-14.06%	-38.28%	-20.22%	-	-
Horiz. %	36.50%	46.68%	47.23%	42.31%	49.24%	79.78%	100.00%	-
EY	18.97	14.83	14.65	16.36	14.07	8.68	6.93	95.80%
YoY %	27.92%	1.23%	-10.45%	16.28%	62.10%	25.25%	-	-
Horiz. %	273.74%	214.00%	211.40%	236.08%	203.03%	125.25%	100.00%	-
DY	4.92	3.74	3.85	3.74	3.65	2.65	3.18	33.80%
YoY %	31.55%	-2.86%	2.94%	2.47%	37.74%	-16.67%	-	-
Horiz. %	154.72%	117.61%	121.07%	117.61%	114.78%	83.33%	100.00%	-
P/NAPS	0.95	0.97	0.96	0.85	0.89	0.89	0.76	16.05%
YoY %	-2.06%	1.04%	12.94%	-4.49%	0.00%	17.11%	-	-
Horiz. %	125.00%	127.63%	126.32%	111.84%	117.11%	117.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	21/02/11	16/11/10	23/08/10	25/05/10	26/01/10	17/11/09	-
Price	3.82	5.72	5.20	5.07	4.31	4.67	4.32	-
P/RPS	0.65	0.77	0.61	0.53	0.41	0.48	0.45	27.80%
YoY %	-15.58%	26.23%	15.09%	29.27%	-14.58%	6.67%	-	-
Horiz. %	144.44%	171.11%	135.56%	117.78%	91.11%	106.67%	100.00%	-
P/EPS	5.02	7.21	6.82	6.83	6.57	11.88	16.54	-54.87%
YoY %	-30.37%	5.72%	-0.15%	3.96%	-44.70%	-28.17%	-	-
Horiz. %	30.35%	43.59%	41.23%	41.29%	39.72%	71.83%	100.00%	-
EY	19.92	13.87	14.65	14.65	15.21	8.42	6.05	121.48%
YoY %	43.62%	-5.32%	0.00%	-3.68%	80.64%	39.17%	-	-
Horiz. %	329.26%	229.26%	242.15%	242.15%	251.40%	139.17%	100.00%	-
DY	5.17	3.50	3.85	3.35	3.94	2.57	2.78	51.28%
YoY %	47.71%	-9.09%	14.93%	-14.97%	53.31%	-7.55%	-	-
Horiz. %	185.97%	125.90%	138.49%	120.50%	141.73%	92.45%	100.00%	-
P/NAPS	0.90	1.04	0.96	0.95	0.83	0.92	0.87	2.28%
YoY %	-13.46%	8.33%	1.05%	14.46%	-9.78%	5.75%	-	-
Horiz. %	103.45%	119.54%	110.34%	109.20%	95.40%	105.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos