[HLIND] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Jan-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 12.25%

YoY- 43.87%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	2,215,892	2,057,318	1,657,228	2,778,322	3,018,062	3,042,162	2,862,450	-4.17%
YoY %	7.71%	24.14%	-40.35%	-7.94%	-0.79%	6.28%	-	-
Horiz. %	77.41%	71.87%	57.90%	97.06%	105.44%	106.28%	100.00%	-
PBT	187,030	207,678	224,678	302,484	209,234	369,650	346,454	-9.75%
YoY %	-9.94%	-7.57%	-25.72%	44.57%	-43.40%	6.70%	-	-
Horiz. %	53.98%	59.94%	64.85%	87.31%	60.39%	106.70%	100.00%	-
Tax	-37,242	-36,194	88,846	-42,050	-41,658	-47,702	-37,220	0.00%
YoY %	-2.90%	-140.74%	311.29%	-0.94%	12.67%	-28.16%	-	-
Horiz. %	100.06%	97.24%	-238.70%	112.98%	111.92%	128.16%	100.00%	-
NP	149,788	171,484	313,524	260,434	167,576	321,948	309,234	-11.37%
YoY %	-12.65%	-45.30%	20.39%	55.41%	-47.95%	4.11%	-	-
Horiz. %	48.44%	55.45%	101.39%	84.22%	54.19%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,156	138,788	208,630	181,942	126,462	181,558	173,194	-7.97%
YoY %	-24.23%	-33.48%	14.67%	43.87%	-30.35%	4.83%	-	-
Horiz. %	60.72%	80.13%	120.46%	105.05%	73.02%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.91%	17.43%	-39.54%	13.90%	19.91%	12.90%	10.74%	-
YoY %	14.23%	144.08%	-384.46%	-30.19%	54.34%	20.11%	-	-
Horiz. %	185.38%	162.29%	-368.16%	129.42%	185.38%	120.11%	100.00%	-
Total Cost	2,066,104	1,885,834	1,343,704	2,517,888	2,850,486	2,720,214	2,553,216	-3.46%
YoY %	9.56%	40.35%	-46.63%	-11.67%	4.79%	6.54%	-	-
Horiz. %	80.92%	73.86%	52.63%	98.62%	111.64%	106.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,106,418	1,156,244	1,443,878	1,326,115	1,266,189	1,145,575	831,510	4.87%
YoY %	-4.31%	-19.92%	8.88%	4.73%	10.53%	37.77%	-	-
Horiz. %	133.06%	139.05%	173.65%	159.48%	152.28%	137.77%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	61,638	67,832	52,314	36,618	26,160	26,274	24,970	16.23%
YoY %	-9.13%	29.66%	42.86%	39.98%	-0.43%	5.22%	-	-
Horiz. %	246.85%	271.65%	209.51%	146.65%	104.77%	105.22%	100.00%	-
Div Payout %	58.62%	48.88%	25.08%	20.13%	20.69%	14.47%	14.42%	-
YoY %	19.93%	94.90%	24.59%	-2.71%	42.99%	0.35%	-	-
Horiz. %	406.52%	338.97%	173.93%	139.60%	143.48%	100.35%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	1,106,418	1,156,244	1,443,878	1,326,115	1,266,189	1,145,575	831,510	4.87%
YoY %	-4.31%	-19.92%	8.88%	4.73%	10.53%	37.77%	-	-
Horiz. %	133.06%	139.05%	173.65%	159.48%	152.28%	137.77%	100.00%	-
NOSH	308,194	308,331	261,572	261,561	261,609	262,746	249,702	3.56%
YoY %	-0.04%	17.88%	0.00%	-0.02%	-0.43%	5.22%	-	-
Horiz. %	123.42%	123.48%	104.75%	104.75%	104.77%	105.22%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	6.76%	8.34%	18.92%	9.37%	5.55%	10.58%	10.80%	-
YoY %	-18.94%	-55.92%	101.92%	68.83%	-47.54%	-2.04%	-	-
Horiz. %	62.59%	77.22%	175.19%	86.76%	51.39%	97.96%	100.00%	-
ROE	9.50%	12.00%	14.45%	13.72%	9.99%	15.85%	20.83%	-
YoY %	-20.83%	-16.96%	5.32%	37.34%	-36.97%	-23.91%	-	-
Horiz. %	45.61%	57.61%	69.37%	65.87%	47.96%	76.09%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	718.99	667.24	633.56	1,062.21	1,153.65	1,157.83	1,146.34	-7.47%
YoY %	7.76%	5.32%	-40.35%	-7.93%	-0.36%	1.00%	-	-
Horiz. %	62.72%	58.21%	55.27%	92.66%	100.64%	101.00%	100.00%	-
EPS	34.12	45.02	79.76	69.56	48.34	69.10	69.36	-11.14%
YoY %	-24.21%	-43.56%	14.66%	43.90%	-30.04%	-0.37%	-	-
Horiz. %	49.19%	64.91%	114.99%	100.29%	69.69%	99.63%	100.00%	-
DPS	20.00	22.00	20.00	14.00	10.00	10.00	10.00	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	3.59	3.75	5.52	5.07	4.84	4.36	3.33	1.25%
YoY %	-4.27%	-32.07%	8.88%	4.75%	11.01%	30.93%	-	-
Horiz. %	107.81%	112.61%	165.77%	152.25%	145.35%	130.93%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,529
RPS	704.05	653.67	526.55	882.75	958.93	966.58	909.48	-4.17%
YoY %	7.71%	24.14%	-40.35%	-7.94%	-0.79%	6.28%	-	-
Horiz. %	77.41%	71.87%	57.90%	97.06%	105.44%	106.28%	100.00%	-
EPS	33.41	44.10	66.29	57.81	40.18	57.69	55.03	-7.97%
YoY %	-24.24%	-33.47%	14.67%	43.88%	-30.35%	4.83%	-	-
Horiz. %	60.71%	80.14%	120.46%	105.05%	73.01%	104.83%	100.00%	-
DPS	19.58	21.55	16.62	11.63	8.31	8.35	7.93	16.24%
YoY %	-9.14%	29.66%	42.91%	39.95%	-0.48%	5.30%	-	-
Horiz. %	246.91%	271.75%	209.58%	146.66%	104.79%	105.30%	100.00%	-
NAPS	3.5154	3.6737	4.5876	4.2135	4.0231	3.6398	2.642	4.87%
YoY %	-4.31%	-19.92%	8.88%	4.73%	10.53%	37.77%	-	-
Horiz. %	133.06%	139.05%	173.64%	159.48%	152.27%	137.77%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	4.62	4.00	5.35	4.53	3.66	5.05	5.65	-
P/RPS	0.64	0.60	0.84	0.43	0.32	0.44	0.49	4.54%
YoY %	6.67%	-28.57%	95.35%	34.38%	-27.27%	-10.20%	-	-
Horiz. %	130.61%	122.45%	171.43%	87.76%	65.31%	89.80%	100.00%	-
P/EPS	13.54	8.89	6.71	6.51	7.57	7.31	8.15	8.82%
YoY %	52.31%	32.49%	3.07%	-14.00%	3.56%	-10.31%	-	-
Horiz. %	166.13%	109.08%	82.33%	79.88%	92.88%	89.69%	100.00%	-
EY	7.39	11.25	14.91	15.36	13.21	13.68	12.28	-8.10%
YoY %	-34.31%	-24.55%	-2.93%	16.28%	-3.44%	11.40%	-	-
Horiz. %	60.18%	91.61%	121.42%	125.08%	107.57%	111.40%	100.00%	-
DY	4.33	5.50	3.74	3.09	2.73	1.98	1.77	16.06%
YoY %	-21.27%	47.06%	21.04%	13.19%	37.88%	11.86%	-	-
Horiz. %	244.63%	310.73%	211.30%	174.58%	154.24%	111.86%	100.00%	-
P/NAPS	1.29	1.07	0.97	0.89	0.76	1.16	1.70	-4.49%
YoY %	20.56%	10.31%	8.99%	17.11%	-34.48%	-31.76%	-	-
Horiz. %	75.88%	62.94%	57.06%	52.35%	44.71%	68.24%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	31/01/13	09/02/12	21/02/11	26/01/10	24/02/09	26/02/08	28/02/07	-
Price	4.40	4.28	5.72	4.67	3.50	4.28	5.55	-
P/RPS	0.61	0.64	0.90	0.44	0.30	0.37	0.48	4.07%
YoY %	-4.69%	-28.89%	104.55%	46.67%	-18.92%	-22.92%	-	-
Horiz. %	127.08%	133.33%	187.50%	91.67%	62.50%	77.08%	100.00%	-
P/EPS	12.90	9.51	7.17	6.71	7.24	6.19	8.00	8.28%
YoY %	35.65%	32.64%	6.86%	-7.32%	16.96%	-22.62%	-	-
Horiz. %	161.25%	118.88%	89.62%	83.88%	90.50%	77.38%	100.00%	-
EY	7.75	10.52	13.94	14.90	13.81	16.14	12.50	-7.65%
YoY %	-26.33%	-24.53%	-6.44%	7.89%	-14.44%	29.12%	-	-
Horiz. %	62.00%	84.16%	111.52%	119.20%	110.48%	129.12%	100.00%	-
DY	4.55	5.14	3.50	3.00	2.86	2.34	1.80	16.69%
YoY %	-11.48%	46.86%	16.67%	4.90%	22.22%	30.00%	-	-
Horiz. %	252.78%	285.56%	194.44%	166.67%	158.89%	130.00%	100.00%	-
P/NAPS	1.23	1.14	1.04	0.92	0.72	0.98	1.67	-4.96%
YoY %	7.89%	9.62%	13.04%	27.78%	-26.53%	-41.32%	-	-
Horiz. %	73.65%	68.26%	62.28%	55.09%	43.11%	58.68%	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