[HLIND] QoQ TTM Result on 31-Mar-2008 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -2.08%

YoY- -23.99%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	3,082,563	3,181,194	3,094,613	2,984,348	2,897,761	2,803,202	2,807,905	6.38%
YoY %	-3.10%	2.80%	3.69%	2.99%	3.37%	-0.17%	-	-
Horiz. %	109.78%	113.29%	110.21%	106.28%	103.20%	99.83%	100.00%	-
PBT	252,487	341,994	332,695	290,807	296,769	265,861	285,171	-7.76%
YoY %	-26.17%	2.80%	14.40%	-2.01%	11.63%	-6.77%	-	-
Horiz. %	88.54%	119.93%	116.67%	101.98%	104.07%	93.23%	100.00%	-
Tax	-34,731	-38,779	-37,753	-47,660	-48,143	-43,743	-42,902	-13.08%
YoY %	10.44%	-2.72%	20.79%	1.00%	-10.06%	-1.96%	-	-
Horiz. %	80.95%	90.39%	88.00%	111.09%	112.22%	101.96%	100.00%	-
NP	217,756	303,215	294,942	243,147	248,626	222,118	242,269	-6.83%
YoY %	-28.18%	2.80%	21.30%	-2.20%	11.93%	-8.32%	-	-
Horiz. %	89.88%	125.16%	121.74%	100.36%	102.62%	91.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,154	187,315	177,702	130,686	133,460	121,326	129,278	10.44%
YoY %	-19.84%	5.41%	35.98%	-2.08%	10.00%	-6.15%	-	-
Horiz. %	116.15%	144.89%	137.46%	101.09%	103.23%	93.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.76%	11.34%	11.35%	16.39%	16.22%	16.45%	15.04%	-
YoY %	21.34%	-0.09%	-30.75%	1.05%	-1.40%	9.38%	-	-
Horiz. %	91.49%	75.40%	75.47%	108.98%	107.85%	109.38%	100.00%	-
Total Cost	2,864,807	2,877,979	2,799,671	2,741,201	2,649,135	2,581,084	2,565,636	7.59%
YoY %	-0.46%	2.80%	2.13%	3.48%	2.64%	0.60%	-	-
Horiz. %	111.66%	112.17%	109.12%	106.84%	103.25%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,266,651	1,274,586	1,214,821	1,177,116	1,145,524	1,106,234	975,734	18.90%
YoY %	-0.62%	4.92%	3.20%	2.76%	3.55%	13.37%	-	-
Horiz. %	129.82%	130.63%	124.50%	120.64%	117.40%	113.37%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	39,361	39,361	39,413	39,413	25,592	25,592	24,969	35.26%
YoY %	0.00%	-0.13%	0.00%	54.01%	0.00%	2.50%	-	-
Horiz. %	157.64%	157.64%	157.85%	157.85%	102.50%	102.50%	100.00%	-
Div Payout %	26.21%	21.01%	22.18%	30.16%	19.18%	21.09%	19.31%	-
YoY %	24.75%	-5.28%	-26.46%	57.25%	-9.06%	9.22%	-	-
Horiz. %	135.73%	108.80%	114.86%	156.19%	99.33%	109.22%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	1,266,651	1,274,586	1,214,821	1,177,116	1,145,524	1,106,234	975,734	18.90%
YoY %	-0.62%	4.92%	3.20%	2.76%	3.55%	13.37%	-	-
Horiz. %	129.82%	130.63%	124.50%	120.64%	117.40%	113.37%	100.00%	-
NOSH	261,704	261,722	262,380	262,749	262,734	262,763	240,328	5.81%
YoY %	-0.01%	-0.25%	-0.14%	0.01%	-0.01%	9.34%	-	-
Horiz. %	108.89%	108.90%	109.18%	109.33%	109.32%	109.34%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.06%	9.53%	9.53%	8.15%	8.58%	7.92%	8.63%	-
YoY %	-25.92%	0.00%	16.93%	-5.01%	8.33%	-8.23%	-	-
Horiz. %	81.81%	110.43%	110.43%	94.44%	99.42%	91.77%	100.00%	-
ROE	11.85%	14.70%	14.63%	11.10%	11.65%	10.97%	13.25%	-
YoY %	-19.39%	0.48%	31.80%	-4.72%	6.20%	-17.21%	-	-
Horiz. %	89.43%	110.94%	110.42%	83.77%	87.92%	82.79%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	1,177.88	1,215.49	1,179.44	1,135.82	1,102.92	1,066.82	1,168.36	0.54%
YoY %	-3.09%	3.06%	3.84%	2.98%	3.38%	-8.69%	-	-
Horiz. %	100.81%	104.03%	100.95%	97.21%	94.40%	91.31%	100.00%	-
EPS	57.38	71.57	67.73	49.74	50.80	46.17	53.79	4.38%
YoY %	-19.83%	5.67%	36.17%	-2.09%	10.03%	-14.17%	-	-
Horiz. %	106.67%	133.05%	125.92%	92.47%	94.44%	85.83%	100.00%	-
DPS	15.00	15.00	15.00	15.00	9.74	9.74	10.39	27.59%
YoY %	0.00%	0.00%	0.00%	54.00%	0.00%	-6.26%	-	-
Horiz. %	144.37%	144.37%	144.37%	144.37%	93.74%	93.74%	100.00%	-
NAPS	4.84	4.87	4.63	4.48	4.36	4.21	4.06	12.36%
YoY %	-0.62%	5.18%	3.35%	2.75%	3.56%	3.69%	-	-
Horiz. %	119.21%	119.95%	114.04%	110.34%	107.39%	103.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 262,749
RPS	940.08	970.16	943.76	910.13	883.73	854.89	856.32	6.38%
YoY %	-3.10%	2.80%	3.70%	2.99%	3.37%	-0.17%	-	-
Horiz. %	109.78%	113.29%	110.21%	106.28%	103.20%	99.83%	100.00%	-
EPS	45.79	57.13	54.19	39.86	40.70	37.00	39.43	10.43%
YoY %	-19.85%	5.43%	35.95%	-2.06%	10.00%	-6.16%	-	-
Horiz. %	116.13%	144.89%	137.43%	101.09%	103.22%	93.84%	100.00%	-
DPS	12.00	12.00	12.02	12.02	7.80	7.80	7.61	35.28%
YoY %	0.00%	-0.17%	0.00%	54.10%	0.00%	2.50%	-	-
Horiz. %	157.69%	157.69%	157.95%	157.95%	102.50%	102.50%	100.00%	-
NAPS	3.8629	3.8871	3.7048	3.5898	3.4935	3.3737	2.9757	18.90%
YoY %	-0.62%	4.92%	3.20%	2.76%	3.55%	13.38%	-	-
Horiz. %	129.81%	130.63%	124.50%	120.64%	117.40%	113.38%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.66	3.90	4.02	4.00	5.05	3.98	5.00	-
P/RPS	0.31	0.32	0.34	0.35	0.46	0.37	0.43	-19.51%
YoY %	-3.12%	-5.88%	-2.86%	-23.91%	24.32%	-13.95%	-	-
Horiz. %	72.09%	74.42%	79.07%	81.40%	106.98%	86.05%	100.00%	-
P/EPS	6.38	5.45	5.94	8.04	9.94	8.62	9.30	-22.12%
YoY %	17.06%	-8.25%	-26.12%	-19.11%	15.31%	-7.31%	-	-
Horiz. %	68.60%	58.60%	63.87%	86.45%	106.88%	92.69%	100.00%	-
EY	15.68	18.35	16.85	12.43	10.06	11.60	10.76	28.38%
YoY %	-14.55%	8.90%	35.56%	23.56%	-13.28%	7.81%	-	-
Horiz. %	145.72%	170.54%	156.60%	115.52%	93.49%	107.81%	100.00%	-
DY	4.10	3.85	3.73	3.75	1.93	2.45	2.08	56.88%
YoY %	6.49%	3.22%	-0.53%	94.30%	-21.22%	17.79%	-	-
Horiz. %	197.12%	185.10%	179.33%	180.29%	92.79%	117.79%	100.00%	-
P/NAPS	0.76	0.80	0.87	0.89	1.16	0.95	1.23	-27.34%
YoY %	-5.00%	-8.05%	-2.25%	-23.28%	22.11%	-22.76%	-	-
Horiz. %	61.79%	65.04%	70.73%	72.36%	94.31%	77.24%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	18/11/08	25/08/08	22/05/08	26/02/08	28/11/07	28/08/07	-
Price	3.50	3.48	4.10	4.10	4.28	4.18	3.94	-
P/RPS	0.30	0.29	0.35	0.36	0.39	0.39	0.34	-7.97%
YoY %	3.45%	-17.14%	-2.78%	-7.69%	0.00%	14.71%	-	-
Horiz. %	88.24%	85.29%	102.94%	105.88%	114.71%	114.71%	100.00%	-
P/EPS	6.10	4.86	6.05	8.24	8.43	9.05	7.32	-11.39%
YoY %	25.51%	-19.67%	-26.58%	-2.25%	-6.85%	23.63%	-	-
Horiz. %	83.33%	66.39%	82.65%	112.57%	115.16%	123.63%	100.00%	-
EY	16.39	20.57	16.52	12.13	11.87	11.05	13.65	12.90%
YoY %	-20.32%	24.52%	36.19%	2.19%	7.42%	-19.05%	-	-
Horiz. %	120.07%	150.70%	121.03%	88.86%	86.96%	80.95%	100.00%	-
DY	4.29	4.31	3.66	3.66	2.28	2.33	2.64	38.01%
YoY %	-0.46%	17.76%	0.00%	60.53%	-2.15%	-11.74%	-	-
Horiz. %	162.50%	163.26%	138.64%	138.64%	86.36%	88.26%	100.00%	-
P/NAPS	0.72	0.71	0.89	0.92	0.98	0.99	0.97	-17.94%
YoY %	1.41%	-20.22%	-3.26%	-6.12%	-1.01%	2.06%	-	-
Horiz. %	74.23%	73.20%	91.75%	94.85%	101.03%	102.06%	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