[HLIND] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

29-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- -37.71%

YoY- -37.98%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	2,076,476	2,097,948	2,066,116	2,224,924	2,160,092	1,608,500	2,687,828	-4.20%
YoY %	-1.02%	1.54%	-7.14%	3.00%	34.29%	-40.16%	-	-
Horiz. %	77.25%	78.05%	76.87%	82.78%	80.37%	59.84%	100.00%	-
PBT	267,796	299,988	225,612	178,580	235,024	197,944	270,444	-0.16%
YoY %	-10.73%	32.97%	26.34%	-24.02%	18.73%	-26.81%	-	-
Horiz. %	99.02%	110.92%	83.42%	66.03%	86.90%	73.19%	100.00%	-
Tax	-50,876	-59,676	-35,080	-45,672	-60,152	84,176	-43,796	2.52%
YoY %	14.75%	-70.11%	23.19%	24.07%	-171.46%	292.20%	-	-
Horiz. %	116.17%	136.26%	80.10%	104.28%	137.35%	-192.20%	100.00%	-
NP	216,920	240,312	190,532	132,908	174,872	282,120	226,648	-0.72%
YoY %	-9.73%	26.13%	43.36%	-24.00%	-38.02%	24.47%	-	-
Horiz. %	95.71%	106.03%	84.07%	58.64%	77.16%	124.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,288	192,676	144,296	82,208	132,544	182,008	162,088	1.69%
YoY %	-6.95%	33.53%	75.53%	-37.98%	-27.18%	12.29%	-	-
Horiz. %	110.61%	118.87%	89.02%	50.72%	81.77%	112.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.00%	19.89%	15.55%	25.58%	25.59%	-42.53%	16.19%	-
YoY %	-4.47%	27.91%	-39.21%	-0.04%	160.17%	-362.69%	-	-
Horiz. %	117.36%	122.85%	96.05%	158.00%	158.06%	-262.69%	100.00%	-
Total Cost	1,859,556	1,857,636	1,875,584	2,092,016	1,985,220	1,326,380	2,461,180	-4.56%
YoY %	0.10%	-0.96%	-10.35%	5.38%	49.67%	-46.11%	-	-
Horiz. %	75.56%	75.48%	76.21%	85.00%	80.66%	53.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,509	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	160,409	148,022	123,329	123,250	135,716	104,602	73,248	13.94%
YoY %	8.37%	20.02%	0.06%	-9.19%	29.75%	42.81%	-	-
Horiz. %	218.99%	202.08%	168.37%	168.26%	185.28%	142.81%	100.00%	-
Div Payout %	89.47%	76.82%	85.47%	149.93%	102.39%	57.47%	45.19%	-
YoY %	16.47%	-10.12%	-42.99%	46.43%	78.16%	27.17%	-	-
Horiz. %	197.99%	169.99%	189.13%	331.78%	226.58%	127.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,255,509	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-
NOSH	308,479	308,380	308,324	308,125	308,446	261,505	261,601	2.78%
YoY %	0.03%	0.02%	0.06%	-0.10%	17.95%	-0.04%	-	-
Horiz. %	117.92%	117.88%	117.86%	117.78%	117.91%	99.96%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	10.45%	11.45%	9.22%	5.97%	8.10%	17.54%	8.43%	-
YoY %	-8.73%	24.19%	54.44%	-26.30%	-53.82%	108.07%	-	-
Horiz. %	123.96%	135.82%	109.37%	70.82%	96.09%	208.07%	100.00%	-
ROE	14.28%	14.67%	11.94%	7.56%	11.55%	12.84%	12.42%	-
YoY %	-2.66%	22.86%	57.94%	-34.55%	-10.05%	3.38%	-	-
Horiz. %	114.98%	118.12%	96.14%	60.87%	93.00%	103.38%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	673.13	680.31	670.11	722.08	700.31	615.09	1,027.45	-6.80%
YoY %	-1.06%	1.52%	-7.20%	3.11%	13.85%	-40.13%	-	-
Horiz. %	65.51%	66.21%	65.22%	70.28%	68.16%	59.87%	100.00%	-
EPS	58.12	62.48	46.80	26.68	43.00	69.60	61.96	-1.06%
YoY %	-6.98%	33.50%	75.41%	-37.95%	-38.22%	12.33%	-	-
Horiz. %	93.80%	100.84%	75.53%	43.06%	69.40%	112.33%	100.00%	-
DPS	52.00	48.00	40.00	40.00	44.00	40.00	28.00	10.86%
YoY %	8.33%	20.00%	0.00%	-9.09%	10.00%	42.86%	-	-
Horiz. %	185.71%	171.43%	142.86%	142.86%	157.14%	142.86%	100.00%	-
NAPS	4.07	4.26	3.92	3.53	3.72	5.42	4.99	-3.33%
YoY %	-4.46%	8.67%	11.05%	-5.11%	-31.37%	8.62%	-	-
Horiz. %	81.56%	85.37%	78.56%	70.74%	74.55%	108.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 308,125
RPS	633.26	639.81	630.10	678.53	658.76	490.54	819.70	-4.20%
YoY %	-1.02%	1.54%	-7.14%	3.00%	34.29%	-40.16%	-	-
Horiz. %	77.26%	78.05%	76.87%	82.78%	80.37%	59.84%	100.00%	-
EPS	54.68	58.76	44.01	25.07	40.42	55.51	49.43	1.69%
YoY %	-6.94%	33.52%	75.55%	-37.98%	-27.18%	12.30%	-	-
Horiz. %	110.62%	118.88%	89.03%	50.72%	81.77%	112.30%	100.00%	-
DPS	48.92	45.14	37.61	37.59	41.39	31.90	22.34	13.94%
YoY %	8.37%	20.02%	0.05%	-9.18%	29.75%	42.79%	-	-
Horiz. %	218.98%	202.06%	168.35%	168.26%	185.27%	142.79%	100.00%	-
NAPS	3.8289	4.0064	3.6859	3.3171	3.4993	4.3225	3.981	-0.64%
YoY %	-4.43%	8.70%	11.12%	-5.21%	-19.04%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	5.70	8.42	5.42	4.45	3.93	5.20	3.77	-
P/RPS	0.85	1.24	0.81	0.62	0.56	0.85	0.37	14.86%
YoY %	-31.45%	53.09%	30.65%	10.71%	-34.12%	129.73%	-	-
Horiz. %	229.73%	335.14%	218.92%	167.57%	151.35%	229.73%	100.00%	-
P/EPS	9.81	13.48	11.58	16.68	9.15	7.47	6.08	8.29%
YoY %	-27.23%	16.41%	-30.58%	82.30%	22.49%	22.86%	-	-
Horiz. %	161.35%	221.71%	190.46%	274.34%	150.49%	122.86%	100.00%	-
EY	10.20	7.42	8.63	6.00	10.93	13.38	16.44	-7.64%
YoY %	37.47%	-14.02%	43.83%	-45.11%	-18.31%	-18.61%	-	-
Horiz. %	62.04%	45.13%	52.49%	36.50%	66.48%	81.39%	100.00%	-
DY	9.12	5.70	7.38	8.99	11.20	7.69	7.43	3.47%
YoY %	60.00%	-22.76%	-17.91%	-19.73%	45.64%	3.50%	-	-
Horiz. %	122.75%	76.72%	99.33%	121.00%	150.74%	103.50%	100.00%	-
P/NAPS	1.40	1.98	1.38	1.26	1.06	0.96	0.76	10.71%
YoY %	-29.29%	43.48%	9.52%	18.87%	10.42%	26.32%	-	-
Horiz. %	184.21%	260.53%	181.58%	165.79%	139.47%	126.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	11/11/14	22/11/13	29/11/12	21/11/11	16/11/10	17/11/09	-
Price	6.20	4.62	5.19	4.73	4.01	5.20	4.32	-
P/RPS	0.92	0.68	0.77	0.66	0.57	0.85	0.42	13.95%
YoY %	35.29%	-11.69%	16.67%	15.79%	-32.94%	102.38%	-	-
Horiz. %	219.05%	161.90%	183.33%	157.14%	135.71%	202.38%	100.00%	-
P/EPS	10.67	7.39	11.09	17.73	9.33	7.47	6.97	7.35%
YoY %	44.38%	-33.36%	-37.45%	90.03%	24.90%	7.17%	-	-
Horiz. %	153.08%	106.03%	159.11%	254.38%	133.86%	107.17%	100.00%	-
EY	9.37	13.52	9.02	5.64	10.72	13.38	14.34	-6.84%
YoY %	-30.70%	49.89%	59.93%	-47.39%	-19.88%	-6.69%	-	-
Horiz. %	65.34%	94.28%	62.90%	39.33%	74.76%	93.31%	100.00%	-
DY	8.39	10.39	7.71	8.46	10.97	7.69	6.48	4.39%
YoY %	-19.25%	34.76%	-8.87%	-22.88%	42.65%	18.67%	-	-
Horiz. %	129.48%	160.34%	118.98%	130.56%	169.29%	118.67%	100.00%	-
P/NAPS	1.52	1.08	1.32	1.34	1.08	0.96	0.87	9.74%
YoY %	40.74%	-18.18%	-1.49%	24.07%	12.50%	10.34%	-	-
Horiz. %	174.71%	124.14%	151.72%	154.02%	124.14%	110.34%	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