[HLIND] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -0.04%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,144,826 2,140,851 2,133,530 2,138,898 2,147,419 2,102,650 2,066,438 2.51%
PBT 315,898 301,386 292,452 300,500 291,789 285,890 256,271 14.95%
Tax -54,652 -53,416 -79,778 -81,978 -72,606 -68,256 -35,856 32.40%
NP 261,246 247,970 212,674 218,522 219,183 217,634 220,415 11.98%
-
NP to SH 221,139 208,518 169,885 173,232 173,299 173,109 179,597 14.86%
-
Tax Rate 17.30% 17.72% 27.28% 27.28% 24.88% 23.87% 13.99% -
Total Cost 1,883,580 1,892,881 1,920,856 1,920,376 1,928,236 1,885,016 1,846,023 1.35%
-
Net Worth 1,319,846 1,279,692 1,255,509 1,187,019 1,190,110 1,141,073 1,313,700 0.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 129,531 92,516 92,516 89,419 89,419 83,248 83,248 34.24%
Div Payout % 58.57% 44.37% 54.46% 51.62% 51.60% 48.09% 46.35% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,319,846 1,279,692 1,255,509 1,187,019 1,190,110 1,141,073 1,313,700 0.31%
NOSH 308,375 308,359 308,479 308,316 308,318 308,398 308,380 -0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.18% 11.58% 9.97% 10.22% 10.21% 10.35% 10.67% -
ROE 16.75% 16.29% 13.53% 14.59% 14.56% 15.17% 13.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 695.52 694.27 691.63 693.73 696.49 681.80 670.09 2.51%
EPS 71.71 67.62 55.07 56.19 56.21 56.13 58.24 14.86%
DPS 42.00 30.00 30.00 29.00 29.00 27.00 27.00 34.21%
NAPS 4.28 4.15 4.07 3.85 3.86 3.70 4.26 0.31%
Adjusted Per Share Value based on latest NOSH - 308,316
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 654.10 652.89 650.66 652.30 654.89 641.24 630.20 2.51%
EPS 67.44 63.59 51.81 52.83 52.85 52.79 54.77 14.86%
DPS 39.50 28.21 28.21 27.27 27.27 25.39 25.39 34.22%
NAPS 4.0251 3.9027 3.8289 3.62 3.6295 3.4799 4.0064 0.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.82 5.93 5.70 4.43 4.48 4.49 8.42 -
P/RPS 0.98 0.85 0.82 0.64 0.64 0.66 1.26 -15.41%
P/EPS 9.51 8.77 10.35 7.88 7.97 8.00 14.46 -24.35%
EY 10.51 11.40 9.66 12.68 12.55 12.50 6.92 32.09%
DY 6.16 5.06 5.26 6.55 6.47 6.01 3.21 54.36%
P/NAPS 1.59 1.43 1.40 1.15 1.16 1.21 1.98 -13.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/04/16 02/02/16 17/11/15 21/08/15 21/04/15 22/01/15 11/11/14 -
Price 6.84 5.62 6.20 4.99 4.80 4.35 4.62 -
P/RPS 0.98 0.81 0.90 0.72 0.69 0.64 0.69 26.32%
P/EPS 9.54 8.31 11.26 8.88 8.54 7.75 7.93 13.10%
EY 10.48 12.03 8.88 11.26 11.71 12.90 12.61 -11.59%
DY 6.14 5.34 4.84 5.81 6.04 6.21 5.84 3.39%
P/NAPS 1.60 1.35 1.52 1.30 1.24 1.18 1.08 29.92%

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