[HLIND] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 0.55%
YoY- 37.72%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,102,650 2,066,438 2,058,480 2,058,006 2,105,145 2,157,514 2,197,216 -2.88%
PBT 285,890 256,271 237,677 235,025 238,625 229,920 218,162 19.69%
Tax -68,256 -35,856 -29,707 -19,206 -23,050 -23,359 -26,007 89.93%
NP 217,634 220,415 207,970 215,819 215,575 206,561 192,155 8.63%
-
NP to SH 173,109 179,597 167,502 174,145 173,195 163,113 147,591 11.18%
-
Tax Rate 23.87% 13.99% 12.50% 8.17% 9.66% 10.16% 11.92% -
Total Cost 1,885,016 1,846,023 1,850,510 1,842,187 1,889,570 1,950,953 2,005,061 -4.02%
-
Net Worth 1,141,073 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 -1.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 83,248 83,248 77,075 77,075 80,164 80,164 80,144 2.55%
Div Payout % 48.09% 46.35% 46.01% 44.26% 46.29% 49.15% 54.30% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,141,073 1,313,700 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 -1.59%
NOSH 308,398 308,380 308,354 308,285 308,257 308,324 308,436 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.35% 10.67% 10.10% 10.49% 10.24% 9.57% 8.75% -
ROE 15.17% 13.67% 13.28% 13.74% 14.19% 13.50% 12.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 681.80 670.09 667.57 667.57 682.92 699.75 712.37 -2.87%
EPS 56.13 58.24 54.32 56.49 56.19 52.90 47.85 11.19%
DPS 27.00 27.00 25.00 25.00 26.00 26.00 26.00 2.54%
NAPS 3.70 4.26 4.09 4.11 3.96 3.92 3.79 -1.58%
Adjusted Per Share Value based on latest NOSH - 308,285
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 641.24 630.20 627.77 627.63 642.00 657.97 670.08 -2.88%
EPS 52.79 54.77 51.08 53.11 52.82 49.74 45.01 11.18%
DPS 25.39 25.39 23.51 23.51 24.45 24.45 24.44 2.56%
NAPS 3.4799 4.0064 3.8462 3.8641 3.7227 3.6859 3.565 -1.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.49 8.42 6.68 6.47 4.84 5.42 4.52 -
P/RPS 0.66 1.26 1.00 0.97 0.71 0.77 0.63 3.14%
P/EPS 8.00 14.46 12.30 11.45 8.61 10.25 9.45 -10.48%
EY 12.50 6.92 8.13 8.73 11.61 9.76 10.59 11.65%
DY 6.01 3.21 3.74 3.86 5.37 4.80 5.75 2.98%
P/NAPS 1.21 1.98 1.63 1.57 1.22 1.38 1.19 1.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 22/01/15 11/11/14 25/08/14 28/04/14 28/01/14 22/11/13 26/08/13 -
Price 4.35 4.62 7.08 6.50 5.31 5.19 5.15 -
P/RPS 0.64 0.69 1.06 0.97 0.78 0.74 0.72 -7.53%
P/EPS 7.75 7.93 13.03 11.51 9.45 9.81 10.76 -19.60%
EY 12.90 12.61 7.67 8.69 10.58 10.19 9.29 24.39%
DY 6.21 5.84 3.53 3.85 4.90 5.01 5.05 14.73%
P/NAPS 1.18 1.08 1.73 1.58 1.34 1.32 1.36 -9.00%

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
Post a Comment