[HLIND] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

16-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -6.32%

YoY- 12.29%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	2,066,116	2,224,924	2,160,092	1,608,500	2,687,828	3,303,104	2,956,780	-5.79%
YoY %	-7.14%	3.00%	34.29%	-40.16%	-18.63%	11.71%	-	-
Horiz. %	69.88%	75.25%	73.06%	54.40%	90.90%	111.71%	100.00%	-
PBT	225,612	178,580	235,024	197,944	270,444	352,224	315,028	-5.40%
YoY %	26.34%	-24.02%	18.73%	-26.81%	-23.22%	11.81%	-	-
Horiz. %	71.62%	56.69%	74.60%	62.83%	85.85%	111.81%	100.00%	-
Tax	-35,080	-45,672	-60,152	84,176	-43,796	-57,132	-53,028	-6.64%
YoY %	23.19%	24.07%	-171.46%	292.20%	23.34%	-7.74%	-	-
Horiz. %	66.15%	86.13%	113.43%	-158.74%	82.59%	107.74%	100.00%	-
NP	190,532	132,908	174,872	282,120	226,648	295,092	262,000	-5.16%
YoY %	43.36%	-24.00%	-38.02%	24.47%	-23.19%	12.63%	-	-
Horiz. %	72.72%	50.73%	66.75%	107.68%	86.51%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,296	82,208	132,544	182,008	162,088	189,068	150,616	-0.71%
YoY %	75.53%	-37.98%	-27.18%	12.29%	-14.27%	25.53%	-	-
Horiz. %	95.80%	54.58%	88.00%	120.84%	107.62%	125.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.55%	25.58%	25.59%	-42.53%	16.19%	16.22%	16.83%	-
YoY %	-39.21%	-0.04%	160.17%	-362.69%	-0.18%	-3.62%	-	-
Horiz. %	92.39%	151.99%	152.05%	-252.70%	96.20%	96.38%	100.00%	-
Total Cost	1,875,584	2,092,016	1,985,220	1,326,380	2,461,180	3,008,012	2,694,780	-5.85%
YoY %	-10.35%	5.38%	49.67%	-46.11%	-18.18%	11.62%	-	-
Horiz. %	69.60%	77.63%	73.67%	49.22%	91.33%	111.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	1.48%
YoY %	11.12%	-5.21%	-19.05%	8.58%	2.42%	15.22%	-	-
Horiz. %	109.26%	98.32%	103.72%	128.12%	118.00%	115.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	123,329	123,250	135,716	104,602	73,248	52,344	52,552	15.26%
YoY %	0.06%	-9.19%	29.75%	42.81%	39.94%	-0.40%	-	-
Horiz. %	234.68%	234.53%	258.25%	199.04%	139.38%	99.60%	100.00%	-
Div Payout %	85.47%	149.93%	102.39%	57.47%	45.19%	27.69%	34.89%	-
YoY %	-42.99%	46.43%	78.16%	27.17%	63.20%	-20.64%	-	-
Horiz. %	244.97%	429.72%	293.47%	164.72%	129.52%	79.36%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	1.48%
YoY %	11.12%	-5.21%	-19.05%	8.58%	2.42%	15.22%	-	-
Horiz. %	109.26%	98.32%	103.72%	128.12%	118.00%	115.22%	100.00%	-
NOSH	308,324	308,125	308,446	261,505	261,601	261,722	262,763	2.69%
YoY %	0.06%	-0.10%	17.95%	-0.04%	-0.05%	-0.40%	-	-
Horiz. %	117.34%	117.26%	117.39%	99.52%	99.56%	99.60%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.22%	5.97%	8.10%	17.54%	8.43%	8.93%	8.86%	-
YoY %	54.44%	-26.30%	-53.82%	108.07%	-5.60%	0.79%	-	-
Horiz. %	104.06%	67.38%	91.42%	197.97%	95.15%	100.79%	100.00%	-
ROE	11.94%	7.56%	11.55%	12.84%	12.42%	14.83%	13.62%	-
YoY %	57.94%	-34.55%	-10.05%	3.38%	-16.25%	8.88%	-	-
Horiz. %	87.67%	55.51%	84.80%	94.27%	91.19%	108.88%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	670.11	722.08	700.31	615.09	1,027.45	1,262.07	1,125.26	-8.26%
YoY %	-7.20%	3.11%	13.85%	-40.13%	-18.59%	12.16%	-	-
Horiz. %	59.55%	64.17%	62.24%	54.66%	91.31%	112.16%	100.00%	-
EPS	46.80	26.68	43.00	69.60	61.96	72.24	57.32	-3.31%
YoY %	75.41%	-37.95%	-38.22%	12.33%	-14.23%	26.03%	-	-
Horiz. %	81.65%	46.55%	75.02%	121.42%	108.09%	126.03%	100.00%	-
DPS	40.00	40.00	44.00	40.00	28.00	20.00	20.00	12.23%
YoY %	0.00%	-9.09%	10.00%	42.86%	40.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	220.00%	200.00%	140.00%	100.00%	100.00%	-
NAPS	3.92	3.53	3.72	5.42	4.99	4.87	4.21	-1.18%
YoY %	11.05%	-5.11%	-31.37%	8.62%	2.46%	15.68%	-	-
Horiz. %	93.11%	83.85%	88.36%	128.74%	118.53%	115.68%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 261,505
RPS	656.47	706.92	686.32	511.07	854.00	1,049.49	939.46	-5.79%
YoY %	-7.14%	3.00%	34.29%	-40.16%	-18.63%	11.71%	-	-
Horiz. %	69.88%	75.25%	73.05%	54.40%	90.90%	111.71%	100.00%	-
EPS	45.85	26.12	42.11	57.83	51.50	60.07	47.86	-0.71%
YoY %	75.54%	-37.97%	-27.18%	12.29%	-14.27%	25.51%	-	-
Horiz. %	95.80%	54.58%	87.99%	120.83%	107.61%	125.51%	100.00%	-
DPS	39.19	39.16	43.12	33.24	23.27	16.63	16.70	15.26%
YoY %	0.08%	-9.18%	29.72%	42.84%	39.93%	-0.42%	-	-
Horiz. %	234.67%	234.49%	258.20%	199.04%	139.34%	99.58%	100.00%	-
NAPS	3.8402	3.4559	3.6457	4.5034	4.1476	4.0497	3.5148	1.48%
YoY %	11.12%	-5.21%	-19.05%	8.58%	2.42%	15.22%	-	-
Horiz. %	109.26%	98.32%	103.72%	128.13%	118.00%	115.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.42	4.45	3.93	5.20	3.77	3.90	3.98	-
P/RPS	0.81	0.62	0.56	0.85	0.37	0.31	0.35	14.99%
YoY %	30.65%	10.71%	-34.12%	129.73%	19.35%	-11.43%	-	-
Horiz. %	231.43%	177.14%	160.00%	242.86%	105.71%	88.57%	100.00%	-
P/EPS	11.58	16.68	9.15	7.47	6.08	5.40	6.94	8.89%
YoY %	-30.58%	82.30%	22.49%	22.86%	12.59%	-22.19%	-	-
Horiz. %	166.86%	240.35%	131.84%	107.64%	87.61%	77.81%	100.00%	-
EY	8.63	6.00	10.93	13.38	16.44	18.52	14.40	-8.17%
YoY %	43.83%	-45.11%	-18.31%	-18.61%	-11.23%	28.61%	-	-
Horiz. %	59.93%	41.67%	75.90%	92.92%	114.17%	128.61%	100.00%	-
DY	7.38	8.99	11.20	7.69	7.43	5.13	5.03	6.59%
YoY %	-17.91%	-19.73%	45.64%	3.50%	44.83%	1.99%	-	-
Horiz. %	146.72%	178.73%	222.66%	152.88%	147.71%	101.99%	100.00%	-
P/NAPS	1.38	1.26	1.06	0.96	0.76	0.80	0.95	6.41%
YoY %	9.52%	18.87%	10.42%	26.32%	-5.00%	-15.79%	-	-
Horiz. %	145.26%	132.63%	111.58%	101.05%	80.00%	84.21%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	22/11/13	29/11/12	21/11/11	16/11/10	17/11/09	18/11/08	28/11/07	-
Price	5.19	4.73	4.01	5.20	4.32	3.48	4.18	-
P/RPS	0.77	0.66	0.57	0.85	0.42	0.28	0.37	12.97%
YoY %	16.67%	15.79%	-32.94%	102.38%	50.00%	-24.32%	-	-
Horiz. %	208.11%	178.38%	154.05%	229.73%	113.51%	75.68%	100.00%	-
P/EPS	11.09	17.73	9.33	7.47	6.97	4.82	7.29	7.23%
YoY %	-37.45%	90.03%	24.90%	7.17%	44.61%	-33.88%	-	-
Horiz. %	152.13%	243.21%	127.98%	102.47%	95.61%	66.12%	100.00%	-
EY	9.02	5.64	10.72	13.38	14.34	20.76	13.71	-6.73%
YoY %	59.93%	-47.39%	-19.88%	-6.69%	-30.92%	51.42%	-	-
Horiz. %	65.79%	41.14%	78.19%	97.59%	104.60%	151.42%	100.00%	-
DY	7.71	8.46	10.97	7.69	6.48	5.75	4.78	8.28%
YoY %	-8.87%	-22.88%	42.65%	18.67%	12.70%	20.29%	-	-
Horiz. %	161.30%	176.99%	229.50%	160.88%	135.56%	120.29%	100.00%	-
P/NAPS	1.32	1.34	1.08	0.96	0.87	0.71	0.99	4.90%
YoY %	-1.49%	24.07%	12.50%	10.34%	22.54%	-28.28%	-	-
Horiz. %	133.33%	135.35%	109.09%	96.97%	87.88%	71.72%	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