[HLIND] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -14.38%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,251,911 2,188,832 2,172,624 2,125,506 2,003,278 1,941,131 1,803,233 15.88%
PBT 202,552 198,765 212,876 214,755 248,046 265,816 256,546 -14.51%
Tax -46,205 -42,061 -45,681 -17,686 -17,212 9,226 45,308 -
NP 156,347 156,704 167,195 197,069 230,834 275,042 301,854 -35.37%
-
NP to SH 115,159 119,391 131,975 157,938 184,458 207,013 219,379 -34.79%
-
Tax Rate 22.81% 21.16% 21.46% 8.24% 6.94% -3.47% -17.66% -
Total Cost 2,095,564 2,032,128 2,005,429 1,928,437 1,772,444 1,666,089 1,501,379 24.76%
-
Net Worth 1,106,576 1,087,684 924,837 1,165,938 1,155,853 1,147,419 1,556,119 -20.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 67,826 67,826 70,942 70,942 63,648 63,648 55,870 13.73%
Div Payout % 58.90% 56.81% 53.75% 44.92% 34.51% 30.75% 25.47% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,106,576 1,087,684 924,837 1,165,938 1,155,853 1,147,419 1,556,119 -20.24%
NOSH 308,238 308,125 308,279 308,449 308,227 308,446 437,112 -20.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.94% 7.16% 7.70% 9.27% 11.52% 14.17% 16.74% -
ROE 10.41% 10.98% 14.27% 13.55% 15.96% 18.04% 14.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 730.57 710.37 704.76 689.09 649.93 629.33 412.53 46.12%
EPS 37.36 38.75 42.81 51.20 59.84 67.11 50.19 -17.79%
DPS 22.00 22.00 23.00 23.00 20.65 20.64 12.78 43.39%
NAPS 3.59 3.53 3.00 3.78 3.75 3.72 3.56 0.55%
Adjusted Per Share Value based on latest NOSH - 308,449
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 715.50 695.46 690.31 675.34 636.50 616.75 572.94 15.88%
EPS 36.59 37.93 41.93 50.18 58.61 65.77 69.70 -34.79%
DPS 21.55 21.55 22.54 22.54 20.22 20.22 17.75 13.73%
NAPS 3.5159 3.4559 2.9385 3.7045 3.6725 3.6457 4.9442 -20.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.62 4.45 3.93 4.03 4.00 3.93 4.01 -
P/RPS 0.63 0.63 0.56 0.58 0.62 0.62 0.97 -24.90%
P/EPS 12.37 11.48 9.18 7.87 6.68 5.86 7.99 33.65%
EY 8.09 8.71 10.89 12.71 14.96 17.08 12.52 -25.15%
DY 4.76 4.94 5.85 5.71 5.16 5.25 3.19 30.42%
P/NAPS 1.29 1.26 1.31 1.07 1.07 1.06 1.13 9.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 29/11/12 27/08/12 26/04/12 09/02/12 21/11/11 18/08/11 -
Price 4.40 4.73 4.93 4.16 4.28 4.01 3.98 -
P/RPS 0.60 0.67 0.70 0.60 0.66 0.64 0.96 -26.79%
P/EPS 11.78 12.21 11.52 8.12 7.15 5.97 7.93 30.03%
EY 8.49 8.19 8.68 12.31 13.98 16.74 12.61 -23.09%
DY 5.00 4.65 4.67 5.53 4.82 5.15 3.21 34.19%
P/NAPS 1.23 1.34 1.64 1.10 1.14 1.08 1.12 6.41%

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