[HLIND] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 1.29%

YoY- 13.49%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	2,282,115	2,190,629	2,138,898	2,058,480	2,047,040	2,172,624	1,803,233	3.99%
YoY %	4.18%	2.42%	3.91%	0.56%	-5.78%	20.48%	-	-
Horiz. %	126.56%	121.48%	118.61%	114.15%	113.52%	120.48%	100.00%	-
PBT	192,309	343,144	300,500	237,677	215,373	212,876	256,546	-4.68%
YoY %	-43.96%	14.19%	26.43%	10.36%	1.17%	-17.02%	-	-
Horiz. %	74.96%	133.76%	117.13%	92.64%	83.95%	82.98%	100.00%	-
Tax	-41,350	-52,564	-81,978	-29,707	-23,218	-45,681	45,308	-
YoY %	21.33%	35.88%	-175.96%	-27.95%	49.17%	-200.82%	-	-
Horiz. %	-91.26%	-116.01%	-180.93%	-65.57%	-51.24%	-100.82%	100.00%	-
NP	150,959	290,580	218,522	207,970	192,155	167,195	301,854	-10.89%
YoY %	-48.05%	32.98%	5.07%	8.23%	14.93%	-44.61%	-	-
Horiz. %	50.01%	96.27%	72.39%	68.90%	63.66%	55.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,087	247,223	173,232	167,502	147,591	131,975	219,379	-11.81%
YoY %	-58.30%	42.71%	3.42%	13.49%	11.83%	-39.84%	-	-
Horiz. %	46.99%	112.69%	78.96%	76.35%	67.28%	60.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.50%	15.32%	27.28%	12.50%	10.78%	21.46%	-17.66%	-
YoY %	40.34%	-43.84%	118.24%	15.96%	-49.77%	221.52%	-	-
Horiz. %	-121.74%	-86.75%	-154.47%	-70.78%	-61.04%	-121.52%	100.00%	-
Total Cost	2,131,156	1,900,049	1,920,376	1,850,510	1,854,885	2,005,429	1,501,379	6.00%
YoY %	12.16%	-1.06%	3.78%	-0.24%	-7.51%	33.57%	-	-
Horiz. %	141.95%	126.55%	127.91%	123.25%	123.55%	133.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,269,175	1,301,498	1,187,154	1,261,198	1,168,762	1,100,804	1,105,903	2.31%
YoY %	-2.48%	9.63%	-5.87%	7.91%	6.17%	-0.46%	-	-
Horiz. %	114.76%	117.69%	107.35%	114.04%	105.68%	99.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	139,299	129,533	89,421	77,090	80,178	70,920	63,682	13.92%
YoY %	7.54%	44.86%	16.00%	-3.85%	13.05%	11.37%	-	-
Horiz. %	218.74%	203.41%	140.42%	121.05%	125.90%	111.37%	100.00%	-
Div Payout %	135.13%	52.40%	51.62%	46.02%	54.33%	53.74%	29.03%	-
YoY %	157.88%	1.51%	12.17%	-15.30%	1.10%	85.12%	-	-
Horiz. %	465.48%	180.50%	177.82%	158.53%	187.15%	185.12%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,269,175	1,301,498	1,187,154	1,261,198	1,168,762	1,100,804	1,105,903	2.31%
YoY %	-2.48%	9.63%	-5.87%	7.91%	6.17%	-0.46%	-	-
Horiz. %	114.76%	117.69%	107.35%	114.04%	105.68%	99.54%	100.00%	-
NOSH	327,905	308,411	308,351	308,361	308,380	308,348	310,647	0.90%
YoY %	6.32%	0.02%	-0.00%	-0.01%	0.01%	-0.74%	-	-
Horiz. %	105.56%	99.28%	99.26%	99.26%	99.27%	99.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.61%	13.26%	10.22%	10.10%	9.39%	7.70%	16.74%	-
YoY %	-50.15%	29.75%	1.19%	7.56%	21.95%	-54.00%	-	-
Horiz. %	39.49%	79.21%	61.05%	60.33%	56.09%	46.00%	100.00%	-
ROE	8.12%	19.00%	14.59%	13.28%	12.63%	11.99%	19.84%	-
YoY %	-57.26%	30.23%	9.86%	5.15%	5.34%	-39.57%	-	-
Horiz. %	40.93%	95.77%	73.54%	66.94%	63.66%	60.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	737.22	710.29	693.66	667.55	663.80	704.60	580.48	4.06%
YoY %	3.79%	2.40%	3.91%	0.56%	-5.79%	21.38%	-	-
Horiz. %	127.00%	122.36%	119.50%	115.00%	114.35%	121.38%	100.00%	-
EPS	33.37	80.16	56.18	54.32	47.86	42.80	70.62	-11.73%
YoY %	-58.37%	42.68%	3.42%	13.50%	11.82%	-39.39%	-	-
Horiz. %	47.25%	113.51%	79.55%	76.92%	67.77%	60.61%	100.00%	-
DPS	45.00	42.00	29.00	25.00	26.00	23.00	20.50	13.98%
YoY %	7.14%	44.83%	16.00%	-3.85%	13.04%	12.20%	-	-
Horiz. %	219.51%	204.88%	141.46%	121.95%	126.83%	112.20%	100.00%	-
NAPS	4.10	4.22	3.85	4.09	3.79	3.57	3.56	2.37%
YoY %	-2.84%	9.61%	-5.87%	7.92%	6.16%	0.28%	-	-
Horiz. %	115.17%	118.54%	108.15%	114.89%	106.46%	100.28%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 308,354
RPS	725.09	696.03	679.59	654.04	650.40	690.31	572.94	3.99%
YoY %	4.18%	2.42%	3.91%	0.56%	-5.78%	20.49%	-	-
Horiz. %	126.56%	121.48%	118.61%	114.16%	113.52%	120.49%	100.00%	-
EPS	32.75	78.55	55.04	53.22	46.89	41.93	69.70	-11.81%
YoY %	-58.31%	42.71%	3.42%	13.50%	11.83%	-39.84%	-	-
Horiz. %	46.99%	112.70%	78.97%	76.36%	67.27%	60.16%	100.00%	-
DPS	44.26	41.16	28.41	24.49	25.48	22.53	20.23	13.92%
YoY %	7.53%	44.88%	16.01%	-3.89%	13.09%	11.37%	-	-
Horiz. %	218.78%	203.46%	140.43%	121.06%	125.95%	111.37%	100.00%	-
NAPS	4.0325	4.1352	3.7719	4.0072	3.7135	3.4976	3.5138	2.31%
YoY %	-2.48%	9.63%	-5.87%	7.91%	6.17%	-0.46%	-	-
Horiz. %	114.76%	117.68%	107.35%	114.04%	105.68%	99.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	10.14	8.33	4.43	6.68	4.52	3.93	4.01	-
P/RPS	1.38	1.17	0.64	1.00	0.68	0.56	0.69	12.23%
YoY %	17.95%	82.81%	-36.00%	47.06%	21.43%	-18.84%	-	-
Horiz. %	200.00%	169.57%	92.75%	144.93%	98.55%	81.16%	100.00%	-
P/EPS	30.45	10.39	7.89	12.30	9.44	9.18	5.68	32.26%
YoY %	193.07%	31.69%	-35.85%	30.30%	2.83%	61.62%	-	-
Horiz. %	536.09%	182.92%	138.91%	216.55%	166.20%	161.62%	100.00%	-
EY	3.28	9.62	12.68	8.13	10.59	10.89	17.61	-24.41%
YoY %	-65.90%	-24.13%	55.97%	-23.23%	-2.75%	-38.16%	-	-
Horiz. %	18.63%	54.63%	72.00%	46.17%	60.14%	61.84%	100.00%	-
DY	4.44	5.04	6.55	3.74	5.75	5.85	5.11	-2.31%
YoY %	-11.90%	-23.05%	75.13%	-34.96%	-1.71%	14.48%	-	-
Horiz. %	86.89%	98.63%	128.18%	73.19%	112.52%	114.48%	100.00%	-
P/NAPS	2.47	1.97	1.15	1.63	1.19	1.10	1.13	13.90%
YoY %	25.38%	71.30%	-29.45%	36.97%	8.18%	-2.65%	-	-
Horiz. %	218.58%	174.34%	101.77%	144.25%	105.31%	97.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	18/08/16	21/08/15	25/08/14	26/08/13	27/08/12	18/08/11	-
Price	9.78	9.48	4.99	7.08	5.15	4.93	3.98	-
P/RPS	1.33	1.33	0.72	1.06	0.78	0.70	0.69	11.54%
YoY %	0.00%	84.72%	-32.08%	35.90%	11.43%	1.45%	-	-
Horiz. %	192.75%	192.75%	104.35%	153.62%	113.04%	101.45%	100.00%	-
P/EPS	29.37	11.83	8.88	13.03	10.76	11.52	5.64	31.62%
YoY %	148.27%	33.22%	-31.85%	21.10%	-6.60%	104.26%	-	-
Horiz. %	520.74%	209.75%	157.45%	231.03%	190.78%	204.26%	100.00%	-
EY	3.41	8.46	11.26	7.67	9.29	8.68	17.74	-24.01%
YoY %	-59.69%	-24.87%	46.81%	-17.44%	7.03%	-51.07%	-	-
Horiz. %	19.22%	47.69%	63.47%	43.24%	52.37%	48.93%	100.00%	-
DY	4.60	4.43	5.81	3.53	5.05	4.67	5.15	-1.86%
YoY %	3.84%	-23.75%	64.59%	-30.10%	8.14%	-9.32%	-	-
Horiz. %	89.32%	86.02%	112.82%	68.54%	98.06%	90.68%	100.00%	-
P/NAPS	2.39	2.25	1.30	1.73	1.36	1.38	1.12	13.45%
YoY %	6.22%	73.08%	-24.86%	27.21%	-1.45%	23.21%	-	-
Horiz. %	213.39%	200.89%	116.07%	154.46%	121.43%	123.21%	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