[HLIND] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -33.11%
YoY- -30.35%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,057,318 1,657,228 2,778,322 3,018,062 3,042,162 2,862,450 2,382,372 -2.41%
PBT 207,678 224,678 302,484 209,234 369,650 346,454 28,296 39.38%
Tax -36,194 88,846 -42,050 -41,658 -47,702 -37,220 -15,916 14.66%
NP 171,484 313,524 260,434 167,576 321,948 309,234 12,380 54.94%
-
NP to SH 138,788 208,630 181,942 126,462 181,558 173,194 -74,990 -
-
Tax Rate 17.43% -39.54% 13.90% 19.91% 12.90% 10.74% 56.25% -
Total Cost 1,885,834 1,343,704 2,517,888 2,850,486 2,720,214 2,553,216 2,369,992 -3.73%
-
Net Worth 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 831,510 1,179,088 -0.32%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 67,832 52,314 36,618 26,160 26,274 24,970 14,738 28.95%
Div Payout % 48.88% 25.08% 20.13% 20.69% 14.47% 14.42% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 831,510 1,179,088 -0.32%
NOSH 308,331 261,572 261,561 261,609 262,746 249,702 196,514 7.79%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.34% 18.92% 9.37% 5.55% 10.58% 10.80% 0.52% -
ROE 12.00% 14.45% 13.72% 9.99% 15.85% 20.83% -6.36% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 667.24 633.56 1,062.21 1,153.65 1,157.83 1,146.34 1,212.31 -9.46%
EPS 45.02 79.76 69.56 48.34 69.10 69.36 -29.90 -
DPS 22.00 20.00 14.00 10.00 10.00 10.00 7.50 19.63%
NAPS 3.75 5.52 5.07 4.84 4.36 3.33 6.00 -7.53%
Adjusted Per Share Value based on latest NOSH - 261,704
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 627.42 505.40 847.30 920.41 927.76 872.96 726.55 -2.41%
EPS 42.33 63.63 55.49 38.57 55.37 52.82 -22.87 -
DPS 20.69 15.95 11.17 7.98 8.01 7.62 4.49 28.98%
NAPS 3.5262 4.4034 4.0442 3.8615 3.4936 2.5358 3.5958 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.00 5.35 4.53 3.66 5.05 5.65 2.99 -
P/RPS 0.60 0.84 0.43 0.32 0.44 0.49 0.25 15.70%
P/EPS 8.89 6.71 6.51 7.57 7.31 8.15 -7.84 -
EY 11.25 14.91 15.36 13.21 13.68 12.28 -12.76 -
DY 5.50 3.74 3.09 2.73 1.98 1.77 2.51 13.96%
P/NAPS 1.07 0.97 0.89 0.76 1.16 1.70 0.50 13.51%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 23/02/06 -
Price 4.28 5.72 4.67 3.50 4.28 5.55 3.18 -
P/RPS 0.64 0.90 0.44 0.30 0.37 0.48 0.26 16.19%
P/EPS 9.51 7.17 6.71 7.24 6.19 8.00 -8.33 -
EY 10.52 13.94 14.90 13.81 16.14 12.50 -12.00 -
DY 5.14 3.50 3.00 2.86 2.34 1.80 2.36 13.84%
P/NAPS 1.14 1.04 0.92 0.72 0.98 1.67 0.53 13.60%

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
Post a Comment