[HLIND] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 8.36%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,254,558 2,123,996 2,120,090 2,031,750 2,215,892 2,057,318 1,657,228 5.25%
PBT 364,840 326,154 324,382 227,956 187,030 207,678 224,678 8.40%
Tax -52,118 -51,302 -108,426 -31,328 -37,242 -36,194 88,846 -
NP 312,722 274,852 215,956 196,628 149,788 171,484 313,524 -0.04%
-
NP to SH 266,866 238,150 167,578 156,364 105,156 138,788 208,630 4.18%
-
Tax Rate 14.29% 15.73% 33.43% 13.74% 19.91% 17.43% -39.54% -
Total Cost 1,941,836 1,849,144 1,904,134 1,835,122 2,066,104 1,885,834 1,343,704 6.32%
-
Net Worth 1,401,257 1,279,878 1,141,035 1,221,304 1,106,418 1,156,244 1,443,878 -0.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 92,594 80,185 74,013 61,682 61,638 67,832 52,314 9.97%
Div Payout % 34.70% 33.67% 44.17% 39.45% 58.62% 48.88% 25.08% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,401,257 1,279,878 1,141,035 1,221,304 1,106,418 1,156,244 1,443,878 -0.49%
NOSH 327,905 308,404 308,387 308,410 308,194 308,331 261,572 3.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.87% 12.94% 10.19% 9.68% 6.76% 8.34% 18.92% -
ROE 19.04% 18.61% 14.69% 12.80% 9.50% 12.00% 14.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 730.46 688.70 687.48 658.78 718.99 667.24 633.56 2.39%
EPS 86.52 77.22 54.34 50.70 34.12 45.02 79.76 1.36%
DPS 30.00 26.00 24.00 20.00 20.00 22.00 20.00 6.98%
NAPS 4.54 4.15 3.70 3.96 3.59 3.75 5.52 -3.20%
Adjusted Per Share Value based on latest NOSH - 308,257
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 716.34 674.86 673.61 645.55 704.05 653.67 526.55 5.25%
EPS 84.79 75.67 53.24 49.68 33.41 44.10 66.29 4.18%
DPS 29.42 25.48 23.52 19.60 19.58 21.55 16.62 9.97%
NAPS 4.4522 4.0665 3.6254 3.8804 3.5154 3.6737 4.5876 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 9.40 5.93 4.49 4.84 4.62 4.00 5.35 -
P/RPS 1.29 0.86 0.65 0.73 0.64 0.60 0.84 7.40%
P/EPS 10.87 7.68 8.26 9.55 13.54 8.89 6.71 8.36%
EY 9.20 13.02 12.10 10.48 7.39 11.25 14.91 -7.72%
DY 3.19 4.38 5.35 4.13 4.33 5.50 3.74 -2.61%
P/NAPS 2.07 1.43 1.21 1.22 1.29 1.07 0.97 13.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 06/02/17 02/02/16 22/01/15 28/01/14 31/01/13 09/02/12 21/02/11 -
Price 9.76 5.62 4.35 5.31 4.40 4.28 5.72 -
P/RPS 1.34 0.82 0.63 0.81 0.61 0.64 0.90 6.85%
P/EPS 11.29 7.28 8.01 10.47 12.90 9.51 7.17 7.85%
EY 8.86 13.74 12.49 9.55 7.75 10.52 13.94 -7.26%
DY 3.07 4.63 5.52 3.77 4.55 5.14 3.50 -2.15%
P/NAPS 2.15 1.35 1.18 1.34 1.23 1.14 1.04 12.85%

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