[HLIND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.48%
YoY- -31.54%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,228,319 2,498,151 2,727,801 2,559,240 2,525,291 2,679,110 2,872,190 -15.55%
PBT 276,292 294,417 278,172 135,335 68,265 88,710 140,155 57.15%
Tax 31,132 -861 -36,650 -27,398 -23,868 -27,202 -25,694 -
NP 307,424 293,556 241,522 107,937 44,397 61,508 114,461 93.10%
-
NP to SH 199,258 194,278 171,467 102,802 68,317 75,062 99,087 59.25%
-
Tax Rate -11.27% 0.29% 13.18% 20.24% 34.96% 30.66% 18.33% -
Total Cost 1,920,895 2,204,595 2,486,279 2,451,303 2,480,894 2,617,602 2,757,729 -21.40%
-
Net Worth 1,417,361 1,388,754 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 7.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 52,304 44,465 44,465 31,398 31,398 26,172 26,172 58.59%
Div Payout % 26.25% 22.89% 25.93% 30.54% 45.96% 34.87% 26.41% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,417,361 1,388,754 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 7.91%
NOSH 261,505 261,535 261,537 261,529 261,601 261,488 261,720 -0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.80% 11.75% 8.85% 4.22% 1.76% 2.30% 3.99% -
ROE 14.06% 13.99% 12.56% 7.75% 5.23% 5.92% 7.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 852.11 955.19 1,042.99 978.57 965.32 1,024.56 1,097.43 -15.50%
EPS 76.20 74.28 65.56 39.31 26.11 28.71 37.86 59.34%
DPS 20.00 17.00 17.00 12.00 12.00 10.00 10.00 58.67%
NAPS 5.42 5.31 5.22 5.07 4.99 4.85 4.83 7.97%
Adjusted Per Share Value based on latest NOSH - 261,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 679.57 761.86 831.89 780.49 770.13 817.04 875.93 -15.55%
EPS 60.77 59.25 52.29 31.35 20.83 22.89 30.22 59.24%
DPS 15.95 13.56 13.56 9.58 9.58 7.98 7.98 58.60%
NAPS 4.3225 4.2353 4.1635 4.0437 3.981 3.8677 3.8551 7.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.20 4.54 4.66 4.53 3.77 3.40 3.44 -
P/RPS 0.61 0.48 0.45 0.46 0.39 0.33 0.31 56.96%
P/EPS 6.82 6.11 7.11 11.52 14.44 11.84 9.09 -17.41%
EY 14.65 16.36 14.07 8.68 6.93 8.44 11.01 20.95%
DY 3.85 3.74 3.65 2.65 3.18 2.94 2.91 20.49%
P/NAPS 0.96 0.85 0.89 0.89 0.76 0.70 0.71 22.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 23/08/10 25/05/10 26/01/10 17/11/09 24/08/09 18/05/09 -
Price 5.20 5.07 4.31 4.67 4.32 3.68 4.18 -
P/RPS 0.61 0.53 0.41 0.48 0.45 0.36 0.38 37.05%
P/EPS 6.82 6.83 6.57 11.88 16.54 12.82 11.04 -27.44%
EY 14.65 14.65 15.21 8.42 6.05 7.80 9.06 37.72%
DY 3.85 3.35 3.94 2.57 2.78 2.72 2.39 37.37%
P/NAPS 0.96 0.95 0.83 0.92 0.87 0.76 0.87 6.77%

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