[HLIND] YoY Annualized Quarter 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

QoQ- 19.9%

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
Annualized Quarter 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	690.31	572.94	472.01	851.23	983.25	892.15	817.91	-2.78%
YoY %	20.49%	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%	-
EPS	41.93	69.70	61.73	23.85	56.46	41.08	13.81	20.31%
YoY %	-39.84%	12.91%	158.83%	-57.76%	37.44%	197.47%	-	-
Horiz. %	303.62%	504.71%	446.99%	172.70%	408.83%	297.47%	100.00%	-
DPS	22.53	20.23	14.13	8.31	12.52	7.72	9.57	15.32%
YoY %	11.37%	43.17%	70.04%	-33.63%	62.18%	-19.33%	-	-
Horiz. %	235.42%	211.39%	147.65%	86.83%	130.83%	80.67%	100.00%	-
NAPS	3.4976	3.5138	4.4133	4.0317	3.8637	3.1323	2.7132	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 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