[HLIND] QoQ TTM Result on 31-Dec-2008 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- -19.84%

YoY- 12.51%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	2,525,291	2,679,110	2,872,190	3,082,563	3,181,194	3,094,613	2,984,348	-10.52%
YoY %	-5.74%	-6.72%	-6.82%	-3.10%	2.80%	3.69%	-	-
Horiz. %	84.62%	89.77%	96.24%	103.29%	106.60%	103.69%	100.00%	-
PBT	68,265	88,710	140,155	252,487	341,994	332,695	290,807	-61.91%
YoY %	-23.05%	-36.71%	-44.49%	-26.17%	2.80%	14.40%	-	-
Horiz. %	23.47%	30.50%	48.20%	86.82%	117.60%	114.40%	100.00%	-
Tax	-23,868	-27,202	-25,694	-34,731	-38,779	-37,753	-47,660	-36.91%
YoY %	12.26%	-5.87%	26.02%	10.44%	-2.72%	20.79%	-	-
Horiz. %	50.08%	57.08%	53.91%	72.87%	81.37%	79.21%	100.00%	-
NP	44,397	61,508	114,461	217,756	303,215	294,942	243,147	-67.78%
YoY %	-27.82%	-46.26%	-47.44%	-28.18%	2.80%	21.30%	-	-
Horiz. %	18.26%	25.30%	47.07%	89.56%	124.70%	121.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,317	75,062	99,087	150,154	187,315	177,702	130,686	-35.08%
YoY %	-8.99%	-24.25%	-34.01%	-19.84%	5.41%	35.98%	-	-
Horiz. %	52.28%	57.44%	75.82%	114.90%	143.33%	135.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.96%	30.66%	18.33%	13.76%	11.34%	11.35%	16.39%	-
YoY %	14.02%	67.27%	33.21%	21.34%	-0.09%	-30.75%	-	-
Horiz. %	213.30%	187.07%	111.84%	83.95%	69.19%	69.25%	100.00%	-
Total Cost	2,480,894	2,617,602	2,757,729	2,864,807	2,877,979	2,799,671	2,741,201	-6.42%
YoY %	-5.22%	-5.08%	-3.74%	-0.46%	2.80%	2.13%	-	-
Horiz. %	90.50%	95.49%	100.60%	104.51%	104.99%	102.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,305,389	1,268,218	1,264,108	1,266,651	1,274,586	1,214,821	1,177,116	7.13%
YoY %	2.93%	0.33%	-0.20%	-0.62%	4.92%	3.20%	-	-
Horiz. %	110.90%	107.74%	107.39%	107.61%	108.28%	103.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	31,398	26,172	26,172	39,361	39,361	39,413	39,413	-14.05%
YoY %	19.97%	0.00%	-33.51%	0.00%	-0.13%	0.00%	-	-
Horiz. %	79.66%	66.40%	66.40%	99.87%	99.87%	100.00%	100.00%	-
Div Payout %	45.96%	34.87%	26.41%	26.21%	21.01%	22.18%	30.16%	-
YoY %	31.80%	32.03%	0.76%	24.75%	-5.28%	-26.46%	-	-
Horiz. %	152.39%	115.62%	87.57%	86.90%	69.66%	73.54%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	1,305,389	1,268,218	1,264,108	1,266,651	1,274,586	1,214,821	1,177,116	7.13%
YoY %	2.93%	0.33%	-0.20%	-0.62%	4.92%	3.20%	-	-
Horiz. %	110.90%	107.74%	107.39%	107.61%	108.28%	103.20%	100.00%	-
NOSH	261,601	261,488	261,720	261,704	261,722	262,380	262,749	-0.29%
YoY %	0.04%	-0.09%	0.01%	-0.01%	-0.25%	-0.14%	-	-
Horiz. %	99.56%	99.52%	99.61%	99.60%	99.61%	99.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	1.76%	2.30%	3.99%	7.06%	9.53%	9.53%	8.15%	-
YoY %	-23.48%	-42.36%	-43.48%	-25.92%	0.00%	16.93%	-	-
Horiz. %	21.60%	28.22%	48.96%	86.63%	116.93%	116.93%	100.00%	-
ROE	5.23%	5.92%	7.84%	11.85%	14.70%	14.63%	11.10%	-
YoY %	-11.66%	-24.49%	-33.84%	-19.39%	0.48%	31.80%	-	-
Horiz. %	47.12%	53.33%	70.63%	106.76%	132.43%	131.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	965.32	1,024.56	1,097.43	1,177.88	1,215.49	1,179.44	1,135.82	-10.26%
YoY %	-5.78%	-6.64%	-6.83%	-3.09%	3.06%	3.84%	-	-
Horiz. %	84.99%	90.20%	96.62%	103.70%	107.01%	103.84%	100.00%	-
EPS	26.11	28.71	37.86	57.38	71.57	67.73	49.74	-34.90%
YoY %	-9.06%	-24.17%	-34.02%	-19.83%	5.67%	36.17%	-	-
Horiz. %	52.49%	57.72%	76.12%	115.36%	143.89%	136.17%	100.00%	-
DPS	12.00	10.00	10.00	15.00	15.00	15.00	15.00	-13.81%
YoY %	20.00%	0.00%	-33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	66.67%	66.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.99	4.85	4.83	4.84	4.87	4.63	4.48	7.44%
YoY %	2.89%	0.41%	-0.21%	-0.62%	5.18%	3.35%	-	-
Horiz. %	111.38%	108.26%	107.81%	108.04%	108.71%	103.35%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 261,704
RPS	770.13	817.04	875.93	940.08	970.16	943.76	910.13	-10.52%
YoY %	-5.74%	-6.72%	-6.82%	-3.10%	2.80%	3.70%	-	-
Horiz. %	84.62%	89.77%	96.24%	103.29%	106.60%	103.70%	100.00%	-
EPS	20.83	22.89	30.22	45.79	57.13	54.19	39.86	-35.09%
YoY %	-9.00%	-24.26%	-34.00%	-19.85%	5.43%	35.95%	-	-
Horiz. %	52.26%	57.43%	75.82%	114.88%	143.33%	135.95%	100.00%	-
DPS	9.58	7.98	7.98	12.00	12.00	12.02	12.02	-14.02%
YoY %	20.05%	0.00%	-33.50%	0.00%	-0.17%	0.00%	-	-
Horiz. %	79.70%	66.39%	66.39%	99.83%	99.83%	100.00%	100.00%	-
NAPS	3.981	3.8677	3.8551	3.8629	3.8871	3.7048	3.5898	7.13%
YoY %	2.93%	0.33%	-0.20%	-0.62%	4.92%	3.20%	-	-
Horiz. %	110.90%	107.74%	107.39%	107.61%	108.28%	103.20%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	3.77	3.40	3.44	3.66	3.90	4.02	4.00	-
P/RPS	0.39	0.33	0.31	0.31	0.32	0.34	0.35	7.47%
YoY %	18.18%	6.45%	0.00%	-3.12%	-5.88%	-2.86%	-	-
Horiz. %	111.43%	94.29%	88.57%	88.57%	91.43%	97.14%	100.00%	-
P/EPS	14.44	11.84	9.09	6.38	5.45	5.94	8.04	47.70%
YoY %	21.96%	30.25%	42.48%	17.06%	-8.25%	-26.12%	-	-
Horiz. %	179.60%	147.26%	113.06%	79.35%	67.79%	73.88%	100.00%	-
EY	6.93	8.44	11.01	15.68	18.35	16.85	12.43	-32.23%
YoY %	-17.89%	-23.34%	-29.78%	-14.55%	8.90%	35.56%	-	-
Horiz. %	55.75%	67.90%	88.58%	126.15%	147.63%	135.56%	100.00%	-
DY	3.18	2.94	2.91	4.10	3.85	3.73	3.75	-10.40%
YoY %	8.16%	1.03%	-29.02%	6.49%	3.22%	-0.53%	-	-
Horiz. %	84.80%	78.40%	77.60%	109.33%	102.67%	99.47%	100.00%	-
P/NAPS	0.76	0.70	0.71	0.76	0.80	0.87	0.89	-9.98%
YoY %	8.57%	-1.41%	-6.58%	-5.00%	-8.05%	-2.25%	-	-
Horiz. %	85.39%	78.65%	79.78%	85.39%	89.89%	97.75%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	24/08/09	18/05/09	24/02/09	18/11/08	25/08/08	22/05/08	-
Price	4.32	3.68	4.18	3.50	3.48	4.10	4.10	-
P/RPS	0.45	0.36	0.38	0.30	0.29	0.35	0.36	16.02%
YoY %	25.00%	-5.26%	26.67%	3.45%	-17.14%	-2.78%	-	-
Horiz. %	125.00%	100.00%	105.56%	83.33%	80.56%	97.22%	100.00%	-
P/EPS	16.54	12.82	11.04	6.10	4.86	6.05	8.24	59.05%
YoY %	29.02%	16.12%	80.98%	25.51%	-19.67%	-26.58%	-	-
Horiz. %	200.73%	155.58%	133.98%	74.03%	58.98%	73.42%	100.00%	-
EY	6.05	7.80	9.06	16.39	20.57	16.52	12.13	-37.08%
YoY %	-22.44%	-13.91%	-44.72%	-20.32%	24.52%	36.19%	-	-
Horiz. %	49.88%	64.30%	74.69%	135.12%	169.58%	136.19%	100.00%	-
DY	2.78	2.72	2.39	4.29	4.31	3.66	3.66	-16.73%
YoY %	2.21%	13.81%	-44.29%	-0.46%	17.76%	0.00%	-	-
Horiz. %	75.96%	74.32%	65.30%	117.21%	117.76%	100.00%	100.00%	-
P/NAPS	0.87	0.76	0.87	0.72	0.71	0.89	0.92	-3.65%
YoY %	14.47%	-12.64%	20.83%	1.41%	-20.22%	-3.26%	-	-
Horiz. %	94.57%	82.61%	94.57%	78.26%	77.17%	96.74%	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