[HLIND] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 115.94%

YoY- -14.27%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	2,224,924	2,160,092	1,608,500	2,687,828	3,303,104	2,956,780	2,975,592	-4.72%
YoY %	3.00%	34.29%	-40.16%	-18.63%	11.71%	-0.63%	-	-
Horiz. %	74.77%	72.59%	54.06%	90.33%	111.01%	99.37%	100.00%	-
PBT	178,580	235,024	197,944	270,444	352,224	315,028	392,268	-12.28%
YoY %	-24.02%	18.73%	-26.81%	-23.22%	11.81%	-19.69%	-	-
Horiz. %	45.52%	59.91%	50.46%	68.94%	89.79%	80.31%	100.00%	-
Tax	-45,672	-60,152	84,176	-43,796	-57,132	-53,028	-49,664	-1.38%
YoY %	24.07%	-171.46%	292.20%	23.34%	-7.74%	-6.77%	-	-
Horiz. %	91.96%	121.12%	-169.49%	88.18%	115.04%	106.77%	100.00%	-
NP	132,908	174,872	282,120	226,648	295,092	262,000	342,604	-14.58%
YoY %	-24.00%	-38.02%	24.47%	-23.19%	12.63%	-23.53%	-	-
Horiz. %	38.79%	51.04%	82.35%	66.15%	86.13%	76.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,208	132,544	182,008	162,088	189,068	150,616	182,424	-12.42%
YoY %	-37.98%	-27.18%	12.29%	-14.27%	25.53%	-17.44%	-	-
Horiz. %	45.06%	72.66%	99.77%	88.85%	103.64%	82.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	25.59%	-42.53%	16.19%	16.22%	16.83%	12.66%	-
YoY %	-0.04%	160.17%	-362.69%	-0.18%	-3.62%	32.94%	-	-
Horiz. %	202.05%	202.13%	-335.94%	127.88%	128.12%	132.94%	100.00%	-
Total Cost	2,092,016	1,985,220	1,326,380	2,461,180	3,008,012	2,694,780	2,632,988	-3.75%
YoY %	5.38%	49.67%	-46.11%	-18.18%	11.62%	2.35%	-	-
Horiz. %	79.45%	75.40%	50.38%	93.47%	114.24%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.38%	133.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	123,250	135,716	104,602	73,248	52,344	52,552	50,061	16.18%
YoY %	-9.19%	29.75%	42.81%	39.94%	-0.40%	4.98%	-	-
Horiz. %	246.20%	271.10%	208.95%	146.32%	104.56%	104.98%	100.00%	-
Div Payout %	149.93%	102.39%	57.47%	45.19%	27.69%	34.89%	27.44%	-
YoY %	46.43%	78.16%	27.17%	63.20%	-20.64%	27.15%	-	-
Horiz. %	546.39%	373.14%	209.44%	164.69%	100.91%	127.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.38%	133.12%	100.00%	-
NOSH	308,125	308,446	261,505	261,601	261,722	262,763	250,307	3.52%
YoY %	-0.10%	17.95%	-0.04%	-0.05%	-0.40%	4.98%	-	-
Horiz. %	123.10%	123.23%	104.47%	104.51%	104.56%	104.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	5.97%	8.10%	17.54%	8.43%	8.93%	8.86%	11.51%	-
YoY %	-26.30%	-53.82%	108.07%	-5.60%	0.79%	-23.02%	-	-
Horiz. %	51.87%	70.37%	152.39%	73.24%	77.58%	76.98%	100.00%	-
ROE	7.56%	11.55%	12.84%	12.42%	14.83%	13.62%	21.95%	-
YoY %	-34.55%	-10.05%	3.38%	-16.25%	8.88%	-37.95%	-	-
Horiz. %	34.44%	52.62%	58.50%	56.58%	67.56%	62.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	722.08	700.31	615.09	1,027.45	1,262.07	1,125.26	1,188.78	-7.96%
YoY %	3.11%	13.85%	-40.13%	-18.59%	12.16%	-5.34%	-	-
Horiz. %	60.74%	58.91%	51.74%	86.43%	106.17%	94.66%	100.00%	-
EPS	26.68	43.00	69.60	61.96	72.24	57.32	72.88	-15.40%
YoY %	-37.95%	-38.22%	12.33%	-14.23%	26.03%	-21.35%	-	-
Horiz. %	36.61%	59.00%	95.50%	85.02%	99.12%	78.65%	100.00%	-
DPS	40.00	44.00	40.00	28.00	20.00	20.00	20.00	12.23%
YoY %	-9.09%	10.00%	42.86%	40.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	220.00%	200.00%	140.00%	100.00%	100.00%	100.00%	-
NAPS	3.53	3.72	5.42	4.99	4.87	4.21	3.32	1.02%
YoY %	-5.11%	-31.37%	8.62%	2.46%	15.68%	26.81%	-	-
Horiz. %	106.33%	112.05%	163.25%	150.30%	146.69%	126.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,601
RPS	678.53	658.76	490.54	819.70	1,007.34	901.72	907.46	-4.72%
YoY %	3.00%	34.29%	-40.16%	-18.63%	11.71%	-0.63%	-	-
Horiz. %	74.77%	72.59%	54.06%	90.33%	111.01%	99.37%	100.00%	-
EPS	25.07	40.42	55.51	49.43	57.66	45.93	55.63	-12.42%
YoY %	-37.98%	-27.18%	12.30%	-14.27%	25.54%	-17.44%	-	-
Horiz. %	45.07%	72.66%	99.78%	88.85%	103.65%	82.56%	100.00%	-
DPS	37.59	41.39	31.90	22.34	15.96	16.03	15.27	16.18%
YoY %	-9.18%	29.75%	42.79%	39.97%	-0.44%	4.98%	-	-
Horiz. %	246.17%	271.05%	208.91%	146.30%	104.52%	104.98%	100.00%	-
NAPS	3.3171	3.4993	4.3225	3.981	3.8871	3.3737	2.5343	4.58%
YoY %	-5.21%	-19.04%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.08%	170.56%	157.08%	153.38%	133.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.45	3.93	5.20	3.77	3.90	3.98	4.24	-
P/RPS	0.62	0.56	0.85	0.37	0.31	0.35	0.36	9.47%
YoY %	10.71%	-34.12%	129.73%	19.35%	-11.43%	-2.78%	-	-
Horiz. %	172.22%	155.56%	236.11%	102.78%	86.11%	97.22%	100.00%	-
P/EPS	16.68	9.15	7.47	6.08	5.40	6.94	5.82	19.16%
YoY %	82.30%	22.49%	22.86%	12.59%	-22.19%	19.24%	-	-
Horiz. %	286.60%	157.22%	128.35%	104.47%	92.78%	119.24%	100.00%	-
EY	6.00	10.93	13.38	16.44	18.52	14.40	17.19	-16.07%
YoY %	-45.11%	-18.31%	-18.61%	-11.23%	28.61%	-16.23%	-	-
Horiz. %	34.90%	63.58%	77.84%	95.64%	107.74%	83.77%	100.00%	-
DY	8.99	11.20	7.69	7.43	5.13	5.03	4.72	11.32%
YoY %	-19.73%	45.64%	3.50%	44.83%	1.99%	6.57%	-	-
Horiz. %	190.47%	237.29%	162.92%	157.42%	108.69%	106.57%	100.00%	-
P/NAPS	1.26	1.06	0.96	0.76	0.80	0.95	1.28	-0.26%
YoY %	18.87%	10.42%	26.32%	-5.00%	-15.79%	-25.78%	-	-
Horiz. %	98.44%	82.81%	75.00%	59.38%	62.50%	74.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	21/11/11	16/11/10	17/11/09	18/11/08	28/11/07	07/11/06	-
Price	4.73	4.01	5.20	4.32	3.48	4.18	5.95	-
P/RPS	0.66	0.57	0.85	0.42	0.28	0.37	0.50	4.73%
YoY %	15.79%	-32.94%	102.38%	50.00%	-24.32%	-26.00%	-	-
Horiz. %	132.00%	114.00%	170.00%	84.00%	56.00%	74.00%	100.00%	-
P/EPS	17.73	9.33	7.47	6.97	4.82	7.29	8.16	13.79%
YoY %	90.03%	24.90%	7.17%	44.61%	-33.88%	-10.66%	-	-
Horiz. %	217.28%	114.34%	91.54%	85.42%	59.07%	89.34%	100.00%	-
EY	5.64	10.72	13.38	14.34	20.76	13.71	12.25	-12.11%
YoY %	-47.39%	-19.88%	-6.69%	-30.92%	51.42%	11.92%	-	-
Horiz. %	46.04%	87.51%	109.22%	117.06%	169.47%	111.92%	100.00%	-
DY	8.46	10.97	7.69	6.48	5.75	4.78	3.36	16.62%
YoY %	-22.88%	42.65%	18.67%	12.70%	20.29%	42.26%	-	-
Horiz. %	251.79%	326.49%	228.87%	192.86%	171.13%	142.26%	100.00%	-
P/NAPS	1.34	1.08	0.96	0.87	0.71	0.99	1.79	-4.70%
YoY %	24.07%	12.50%	10.34%	22.54%	-28.28%	-44.69%	-	-
Horiz. %	74.86%	60.34%	53.63%	48.60%	39.66%	55.31%	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