[HLIND] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- -7.79%

YoY- 1.13%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	1,687,738	2,809,130	2,744,209	3,040,773	2,805,516	2,469,938	2,391,132	-5.63%
YoY %	-39.92%	2.37%	-9.75%	8.39%	13.59%	3.30%	-	-
Horiz. %	70.58%	117.48%	114.77%	127.17%	117.33%	103.30%	100.00%	-
PBT	260,394	331,677	79,061	335,781	328,266	118,162	104,548	16.41%
YoY %	-21.49%	319.52%	-76.45%	2.29%	177.81%	13.02%	-	-
Horiz. %	249.07%	317.25%	75.62%	321.17%	313.99%	113.02%	100.00%	-
Tax	51,024	-49,385	-36,788	-52,866	-46,522	-28,210	-53,561	-
YoY %	203.32%	-34.24%	30.41%	-13.64%	-64.91%	47.33%	-	-
Horiz. %	-95.26%	92.20%	68.68%	98.70%	86.86%	52.67%	100.00%	-
NP	311,418	282,292	42,273	282,914	281,744	89,952	50,986	35.18%
YoY %	10.32%	567.78%	-85.06%	0.42%	213.22%	76.42%	-	-
Horiz. %	610.79%	553.67%	82.91%	554.89%	552.59%	176.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	219,245	191,142	62,602	167,422	165,545	-5,741	50,986	27.50%
YoY %	14.70%	205.33%	-62.61%	1.13%	2,983.56%	-111.26%	-	-
Horiz. %	430.01%	374.89%	122.78%	328.37%	324.69%	-11.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.59%	14.89%	46.53%	15.74%	14.17%	23.87%	51.23%	-
YoY %	-231.56%	-68.00%	195.62%	11.08%	-40.64%	-53.41%	-	-
Horiz. %	-38.24%	29.07%	90.83%	30.72%	27.66%	46.59%	100.00%	-
Total Cost	1,376,320	2,526,838	2,701,936	2,757,858	2,523,772	2,379,986	2,340,145	-8.46%
YoY %	-45.53%	-6.48%	-2.03%	9.28%	6.04%	1.70%	-	-
Horiz. %	58.81%	107.98%	115.46%	117.85%	107.85%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,343	1,365,304	1,263,387	1,176,862	869,950	269,686	317,365	23.67%
YoY %	-16.77%	8.07%	7.35%	35.28%	222.58%	-15.02%	-	-
Horiz. %	358.06%	430.20%	398.09%	370.82%	274.12%	84.98%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	73,428	59,285	34,876	52,538	32,859	13,484	30,349	15.85%
YoY %	23.86%	69.99%	-33.62%	59.89%	143.69%	-55.57%	-	-
Horiz. %	241.95%	195.34%	114.92%	173.11%	108.27%	44.43%	100.00%	-
Div Payout %	33.49%	31.02%	55.71%	31.38%	19.85%	0.00%	59.52%	-
YoY %	7.96%	-44.32%	77.53%	58.09%	0.00%	0.00%	-	-
Horiz. %	56.27%	52.12%	93.60%	52.72%	33.35%	0.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,136,343	1,365,304	1,263,387	1,176,862	869,950	269,686	317,365	23.67%
YoY %	-16.77%	8.07%	7.35%	35.28%	222.58%	-15.02%	-	-
Horiz. %	358.06%	430.20%	398.09%	370.82%	274.12%	84.98%	100.00%	-
NOSH	268,639	261,552	261,571	262,692	246,445	89,895	260,136	0.53%
YoY %	2.71%	-0.01%	-0.43%	6.59%	174.15%	-65.44%	-	-
Horiz. %	103.27%	100.54%	100.55%	100.98%	94.74%	34.56%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	18.45%	10.05%	1.54%	9.30%	10.04%	3.64%	2.13%	-
YoY %	83.58%	552.60%	-83.44%	-7.37%	175.82%	70.89%	-	-
Horiz. %	866.20%	471.83%	72.30%	436.62%	471.36%	170.89%	100.00%	-
ROE	19.29%	14.00%	4.96%	14.23%	19.03%	-2.13%	16.07%	-
YoY %	37.79%	182.26%	-65.14%	-25.22%	993.43%	-113.25%	-	-
Horiz. %	120.04%	87.12%	30.86%	88.55%	118.42%	-13.25%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	628.26	1,074.02	1,049.13	1,157.54	1,138.39	2,747.56	919.19	-6.14%
YoY %	-41.50%	2.37%	-9.37%	1.68%	-58.57%	198.91%	-	-
Horiz. %	68.35%	116.84%	114.14%	125.93%	123.85%	298.91%	100.00%	-
EPS	81.61	73.08	23.93	63.73	67.17	-2.29	19.60	26.82%
YoY %	11.67%	205.39%	-62.45%	-5.12%	3,033.19%	-111.68%	-	-
Horiz. %	416.38%	372.86%	122.09%	325.15%	342.70%	-11.68%	100.00%	-
DPS	27.33	22.67	13.33	20.00	13.33	15.00	11.67	15.23%
YoY %	20.56%	70.07%	-33.35%	50.04%	-11.13%	28.53%	-	-
Horiz. %	234.19%	194.26%	114.22%	171.38%	114.22%	128.53%	100.00%	-
NAPS	4.23	5.22	4.83	4.48	3.53	3.00	1.22	23.01%
YoY %	-18.97%	8.07%	7.81%	26.91%	17.67%	145.90%	-	-
Horiz. %	346.72%	427.87%	395.90%	367.21%	289.34%	245.90%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 262,749
RPS	514.71	856.70	836.90	927.34	855.59	753.25	729.22	-5.63%
YoY %	-39.92%	2.37%	-9.75%	8.39%	13.59%	3.30%	-	-
Horiz. %	70.58%	117.48%	114.77%	127.17%	117.33%	103.30%	100.00%	-
EPS	66.86	58.29	19.09	51.06	50.49	-1.75	15.55	27.50%
YoY %	14.70%	205.34%	-62.61%	1.13%	2,985.14%	-111.25%	-	-
Horiz. %	429.97%	374.86%	122.77%	328.36%	324.69%	-11.25%	100.00%	-
DPS	22.39	18.08	10.64	16.02	10.02	4.11	9.26	15.84%
YoY %	23.84%	69.92%	-33.58%	59.88%	143.80%	-55.62%	-	-
Horiz. %	241.79%	195.25%	114.90%	173.00%	108.21%	44.38%	100.00%	-
NAPS	3.4655	4.1637	3.8529	3.5891	2.6531	0.8225	0.9679	23.67%
YoY %	-16.77%	8.07%	7.35%	35.28%	222.57%	-15.02%	-	-
Horiz. %	358.04%	430.18%	398.07%	370.81%	274.11%	84.98%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	4.01	4.66	3.44	4.00	5.35	3.20	3.92	-
P/RPS	0.64	0.43	0.33	0.35	0.47	0.12	0.43	6.84%
YoY %	48.84%	30.30%	-5.71%	-25.53%	291.67%	-72.09%	-	-
Horiz. %	148.84%	100.00%	76.74%	81.40%	109.30%	27.91%	100.00%	-
P/EPS	4.91	6.38	14.37	6.28	7.96	-50.10	20.00	-20.86%
YoY %	-23.04%	-55.60%	128.82%	-21.11%	115.89%	-350.50%	-	-
Horiz. %	24.55%	31.90%	71.85%	31.40%	39.80%	-250.50%	100.00%	-
EY	20.35	15.68	6.96	15.93	12.56	-2.00	5.00	26.34%
YoY %	29.78%	125.29%	-56.31%	26.83%	728.00%	-140.00%	-	-
Horiz. %	407.00%	313.60%	139.20%	318.60%	251.20%	-40.00%	100.00%	-
DY	6.82	4.86	3.88	5.00	2.49	4.69	2.98	14.78%
YoY %	40.33%	25.26%	-22.40%	100.80%	-46.91%	57.38%	-	-
Horiz. %	228.86%	163.09%	130.20%	167.79%	83.56%	157.38%	100.00%	-
P/NAPS	0.95	0.89	0.71	0.89	1.52	1.07	3.21	-18.35%
YoY %	6.74%	25.35%	-20.22%	-41.45%	42.06%	-66.67%	-	-
Horiz. %	29.60%	27.73%	22.12%	27.73%	47.35%	33.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	25/05/10	18/05/09	22/05/08	23/05/07	23/05/06	16/05/05	-
Price	3.82	4.31	4.18	4.10	5.35	4.02	3.72	-
P/RPS	0.61	0.40	0.40	0.35	0.47	0.15	0.40	7.28%
YoY %	52.50%	0.00%	14.29%	-25.53%	213.33%	-62.50%	-	-
Horiz. %	152.50%	100.00%	100.00%	87.50%	117.50%	37.50%	100.00%	-
P/EPS	4.68	5.90	17.47	6.43	7.96	-62.94	18.98	-20.80%
YoY %	-20.68%	-66.23%	171.70%	-19.22%	112.65%	-431.61%	-	-
Horiz. %	24.66%	31.09%	92.04%	33.88%	41.94%	-331.61%	100.00%	-
EY	21.36	16.96	5.73	15.54	12.56	-1.59	5.27	26.25%
YoY %	25.94%	195.99%	-63.13%	23.73%	889.94%	-130.17%	-	-
Horiz. %	405.31%	321.82%	108.73%	294.88%	238.33%	-30.17%	100.00%	-
DY	7.16	5.26	3.19	4.88	2.49	3.73	3.14	14.71%
YoY %	36.12%	64.89%	-34.63%	95.98%	-33.24%	18.79%	-	-
Horiz. %	228.03%	167.52%	101.59%	155.41%	79.30%	118.79%	100.00%	-
P/NAPS	0.90	0.83	0.87	0.92	1.52	1.34	3.05	-18.39%
YoY %	8.43%	-4.60%	-5.43%	-39.47%	13.43%	-56.07%	-	-
Horiz. %	29.51%	27.21%	28.52%	30.16%	49.84%	43.93%	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