[HLIND] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

YoY- -57.76%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annual (Unaudited) Result
Revenue	2,172,624	1,803,233	1,485,576	2,679,110	3,094,613	2,807,905	2,574,243	-2.78%
YoY %	20.48%	21.38%	-44.55%	-13.43%	10.21%	9.08%	-	-
Horiz. %	84.40%	70.05%	57.71%	104.07%	120.21%	109.08%	100.00%	-
PBT	212,876	256,546	201,940	88,710	332,695	285,171	172,787	3.53%
YoY %	-17.02%	27.04%	127.64%	-73.34%	16.67%	65.04%	-	-
Horiz. %	123.20%	148.48%	116.87%	51.34%	192.55%	165.04%	100.00%	-
Tax	-45,681	45,308	91,616	-27,202	-37,753	-42,902	-20,207	14.54%
YoY %	-200.82%	-50.55%	436.80%	27.95%	12.00%	-112.31%	-	-
Horiz. %	226.07%	-224.22%	-453.39%	134.62%	186.83%	212.31%	100.00%	-
NP	167,195	301,854	293,556	61,508	294,942	242,269	152,580	1.53%
YoY %	-44.61%	2.83%	377.26%	-79.15%	21.74%	58.78%	-	-
Horiz. %	109.58%	197.83%	192.39%	40.31%	193.30%	158.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,975	219,379	194,278	75,062	177,702	129,278	43,461	20.31%
YoY %	-39.84%	12.92%	158.82%	-57.76%	37.46%	197.46%	-	-
Horiz. %	303.66%	504.77%	447.02%	172.71%	408.88%	297.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.46%	-17.66%	-45.37%	30.66%	11.35%	15.04%	11.69%	-
YoY %	221.52%	61.08%	-247.98%	170.13%	-24.53%	28.66%	-	-
Horiz. %	183.58%	-151.07%	-388.11%	262.28%	97.09%	128.66%	100.00%	-
Total Cost	2,005,429	1,501,379	1,192,020	2,617,602	2,799,671	2,565,636	2,421,663	-3.09%
YoY %	33.57%	25.95%	-54.46%	-6.50%	9.12%	5.95%	-	-
Horiz. %	82.81%	62.00%	49.22%	108.09%	115.61%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,100,804	1,105,903	1,389,007	1,268,911	1,216,021	985,853	853,923	4.31%
YoY %	-0.46%	-20.38%	9.46%	4.35%	23.35%	15.45%	-	-
Horiz. %	128.91%	129.51%	162.66%	148.60%	142.40%	115.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	70,920	63,682	44,469	26,163	39,395	24,282	30,114	15.33%
YoY %	11.37%	43.21%	69.97%	-33.59%	62.24%	-19.37%	-	-
Horiz. %	235.51%	211.47%	147.67%	86.88%	130.82%	80.63%	100.00%	-
Div Payout %	53.74%	29.03%	22.89%	34.86%	22.17%	18.78%	69.29%	-
YoY %	85.12%	26.82%	-34.34%	57.24%	18.05%	-72.90%	-	-
Horiz. %	77.56%	41.90%	33.04%	50.31%	32.00%	27.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,100,804	1,105,903	1,389,007	1,268,911	1,216,021	985,853	853,923	4.31%
YoY %	-0.46%	-20.38%	9.46%	4.35%	23.35%	15.45%	-	-
Horiz. %	128.91%	129.51%	162.66%	148.60%	142.40%	115.45%	100.00%	-
NOSH	308,348	310,647	261,583	261,631	262,639	242,821	267,687	2.38%
YoY %	-0.74%	18.76%	-0.02%	-0.38%	8.16%	-9.29%	-	-
Horiz. %	115.19%	116.05%	97.72%	97.74%	98.11%	90.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	7.70%	16.74%	19.76%	2.30%	9.53%	8.63%	5.93%	-
YoY %	-54.00%	-15.28%	759.13%	-75.87%	10.43%	45.53%	-	-
Horiz. %	129.85%	282.29%	333.22%	38.79%	160.71%	145.53%	100.00%	-
ROE	11.99%	19.84%	13.99%	5.92%	14.61%	13.11%	5.09%	-
YoY %	-39.57%	41.82%	136.32%	-59.48%	11.44%	157.56%	-	-
Horiz. %	235.56%	389.78%	274.85%	116.31%	287.03%	257.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	704.60	580.48	567.92	1,024.00	1,178.27	1,156.37	961.66	-5.04%
YoY %	21.38%	2.21%	-44.54%	-13.09%	1.89%	20.25%	-	-
Horiz. %	73.27%	60.36%	59.06%	106.48%	122.52%	120.25%	100.00%	-
EPS	42.80	70.62	74.27	28.69	67.66	53.24	17.50	16.05%
YoY %	-39.39%	-4.91%	158.87%	-57.60%	27.08%	204.23%	-	-
Horiz. %	244.57%	403.54%	424.40%	163.94%	386.63%	304.23%	100.00%	-
DPS	23.00	20.50	17.00	10.00	15.00	10.00	11.25	12.64%
YoY %	12.20%	20.59%	70.00%	-33.33%	50.00%	-11.11%	-	-
Horiz. %	204.44%	182.22%	151.11%	88.89%	133.33%	88.89%	100.00%	-
NAPS	3.57	3.56	5.31	4.85	4.63	4.06	3.19	1.89%
YoY %	0.28%	-32.96%	9.48%	4.75%	14.04%	27.27%	-	-
Horiz. %	111.91%	111.60%	166.46%	152.04%	145.14%	127.27%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,488
RPS	662.58	549.93	453.05	817.04	943.76	856.32	785.06	-2.78%
YoY %	20.48%	21.38%	-44.55%	-13.43%	10.21%	9.08%	-	-
Horiz. %	84.40%	70.05%	57.71%	104.07%	120.22%	109.08%	100.00%	-
EPS	40.25	66.90	59.25	22.89	54.19	39.43	13.25	20.32%
YoY %	-39.84%	12.91%	158.85%	-57.76%	37.43%	197.58%	-	-
Horiz. %	303.77%	504.91%	447.17%	172.75%	408.98%	297.58%	100.00%	-
DPS	21.63	19.42	13.56	7.98	12.01	7.41	9.18	15.33%
YoY %	11.38%	43.22%	69.92%	-33.56%	62.08%	-19.28%	-	-
Horiz. %	235.62%	211.55%	147.71%	86.93%	130.83%	80.72%	100.00%	-
NAPS	3.3571	3.3727	4.236	3.8698	3.7085	3.0065	2.6042	4.31%
YoY %	-0.46%	-20.38%	9.46%	4.35%	23.35%	15.45%	-	-
Horiz. %	128.91%	129.51%	162.66%	148.60%	142.40%	115.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.93	4.01	4.54	3.40	4.02	5.00	4.16	-
P/RPS	0.56	0.69	0.80	0.33	0.34	0.43	0.43	4.49%
YoY %	-18.84%	-13.75%	142.42%	-2.94%	-20.93%	0.00%	-	-
Horiz. %	130.23%	160.47%	186.05%	76.74%	79.07%	100.00%	100.00%	-
P/EPS	9.18	5.68	6.11	11.85	5.94	9.39	25.62	-15.70%
YoY %	61.62%	-7.04%	-48.44%	99.49%	-36.74%	-63.35%	-	-
Horiz. %	35.83%	22.17%	23.85%	46.25%	23.19%	36.65%	100.00%	-
EY	10.89	17.61	16.36	8.44	16.83	10.65	3.90	18.64%
YoY %	-38.16%	7.64%	93.84%	-49.85%	58.03%	173.08%	-	-
Horiz. %	279.23%	451.54%	419.49%	216.41%	431.54%	273.08%	100.00%	-
DY	5.85	5.11	3.74	2.94	3.73	2.00	2.70	13.74%
YoY %	14.48%	36.63%	27.21%	-21.18%	86.50%	-25.93%	-	-
Horiz. %	216.67%	189.26%	138.52%	108.89%	138.15%	74.07%	100.00%	-
P/NAPS	1.10	1.13	0.85	0.70	0.87	1.23	1.30	-2.74%
YoY %	-2.65%	32.94%	21.43%	-19.54%	-29.27%	-5.38%	-	-
Horiz. %	84.62%	86.92%	65.38%	53.85%	66.92%	94.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	18/08/11	23/08/10	24/08/09	25/08/08	28/08/07	21/08/06	-
Price	4.93	3.98	5.07	3.68	4.10	3.94	3.88	-
P/RPS	0.70	0.69	0.89	0.36	0.35	0.34	0.40	9.76%
YoY %	1.45%	-22.47%	147.22%	2.86%	2.94%	-15.00%	-	-
Horiz. %	175.00%	172.50%	222.50%	90.00%	87.50%	85.00%	100.00%	-
P/EPS	11.52	5.64	6.83	12.83	6.06	7.40	23.90	-11.44%
YoY %	104.26%	-17.42%	-46.77%	111.72%	-18.11%	-69.04%	-	-
Horiz. %	48.20%	23.60%	28.58%	53.68%	25.36%	30.96%	100.00%	-
EY	8.68	17.74	14.65	7.80	16.50	13.51	4.18	12.93%
YoY %	-51.07%	21.09%	87.82%	-52.73%	22.13%	223.21%	-	-
Horiz. %	207.66%	424.40%	350.48%	186.60%	394.74%	323.21%	100.00%	-
DY	4.67	5.15	3.35	2.72	3.66	2.54	2.90	8.25%
YoY %	-9.32%	53.73%	23.16%	-25.68%	44.09%	-12.41%	-	-
Horiz. %	161.03%	177.59%	115.52%	93.79%	126.21%	87.59%	100.00%	-
P/NAPS	1.38	1.12	0.95	0.76	0.89	0.97	1.22	2.07%
YoY %	23.21%	17.89%	25.00%	-14.61%	-8.25%	-20.49%	-	-
Horiz. %	113.11%	91.80%	77.87%	62.30%	72.95%	79.51%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

997

HLIND

HONG LEONG INDUSTRIES BHD

958

GENTING

GENTING BHD

326

ARMADA

BUMI ARMADA BERHAD

297

JCY

JCY INTERNATIONAL BERHAD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

276

SALCON

SALCON BHD

251

SAPNRG

SAPURA ENERGY BERHAD

211

MAYBANK

MALAYAN BANKING BHD

191

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More