[HLIND] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -50.5%

YoY- -62.61%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	2,117,436	1,687,738	2,809,130	2,744,209	3,040,773	2,805,516	2,469,938	-2.53%
YoY %	25.46%	-39.92%	2.37%	-9.75%	8.39%	13.59%	-	-
Horiz. %	85.73%	68.33%	113.73%	111.10%	123.11%	113.59%	100.00%	-
PBT	204,673	260,394	331,677	79,061	335,781	328,266	118,162	9.57%
YoY %	-21.40%	-21.49%	319.52%	-76.45%	2.29%	177.81%	-	-
Horiz. %	173.21%	220.37%	280.70%	66.91%	284.17%	277.81%	100.00%	-
Tax	-32,968	51,024	-49,385	-36,788	-52,866	-46,522	-28,210	2.62%
YoY %	-164.61%	203.32%	-34.24%	30.41%	-13.64%	-64.91%	-	-
Horiz. %	116.87%	-180.87%	175.06%	130.41%	187.40%	164.91%	100.00%	-
NP	171,705	311,418	282,292	42,273	282,914	281,744	89,952	11.36%
YoY %	-44.86%	10.32%	567.78%	-85.06%	0.42%	213.22%	-	-
Horiz. %	190.89%	346.20%	313.83%	47.00%	314.52%	313.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,324	219,245	191,142	62,602	167,422	165,545	-5,741	-
YoY %	-37.37%	14.70%	205.33%	-62.61%	1.13%	2,983.56%	-	-
Horiz. %	-2,391.99%	-3,818.93%	-3,329.42%	-1,090.44%	-2,916.25%	-2,883.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.11%	-19.59%	14.89%	46.53%	15.74%	14.17%	23.87%	-
YoY %	182.24%	-231.56%	-68.00%	195.62%	11.08%	-40.64%	-	-
Horiz. %	67.49%	-82.07%	62.38%	194.93%	65.94%	59.36%	100.00%	-
Total Cost	1,945,730	1,376,320	2,526,838	2,701,936	2,757,858	2,523,772	2,379,986	-3.29%
YoY %	41.37%	-45.53%	-6.48%	-2.03%	9.28%	6.04%	-	-
Horiz. %	81.75%	57.83%	106.17%	113.53%	115.88%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,165,638	1,136,343	1,365,304	1,263,387	1,176,862	869,950	269,686	27.60%
YoY %	2.58%	-16.77%	8.07%	7.35%	35.28%	222.58%	-	-
Horiz. %	432.22%	421.36%	506.26%	468.47%	436.38%	322.58%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	94,566	73,428	59,285	34,876	52,538	32,859	13,484	38.31%
YoY %	28.79%	23.86%	69.99%	-33.62%	59.89%	143.69%	-	-
Horiz. %	701.32%	544.56%	439.67%	258.65%	389.63%	243.69%	100.00%	-
Div Payout %	68.86%	33.49%	31.02%	55.71%	31.38%	19.85%	0.00%	-
YoY %	105.61%	7.96%	-44.32%	77.53%	58.09%	0.00%	-	-
Horiz. %	346.90%	168.72%	156.27%	280.65%	158.09%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,165,638	1,136,343	1,365,304	1,263,387	1,176,862	869,950	269,686	27.60%
YoY %	2.58%	-16.77%	8.07%	7.35%	35.28%	222.58%	-	-
Horiz. %	432.22%	421.36%	506.26%	468.47%	436.38%	322.58%	100.00%	-
NOSH	308,370	268,639	261,552	261,571	262,692	246,445	89,895	22.78%
YoY %	14.79%	2.71%	-0.01%	-0.43%	6.59%	174.15%	-	-
Horiz. %	343.03%	298.84%	290.95%	290.97%	292.22%	274.15%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	8.11%	18.45%	10.05%	1.54%	9.30%	10.04%	3.64%	-
YoY %	-56.04%	83.58%	552.60%	-83.44%	-7.37%	175.82%	-	-
Horiz. %	222.80%	506.87%	276.10%	42.31%	255.49%	275.82%	100.00%	-
ROE	11.78%	19.29%	14.00%	4.96%	14.23%	19.03%	-2.13%	-
YoY %	-38.93%	37.79%	182.26%	-65.14%	-25.22%	993.43%	-	-
Horiz. %	-553.05%	-905.63%	-657.28%	-232.86%	-668.08%	-893.43%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	686.65	628.26	1,074.02	1,049.13	1,157.54	1,138.39	2,747.56	-20.61%
YoY %	9.29%	-41.50%	2.37%	-9.37%	1.68%	-58.57%	-	-
Horiz. %	24.99%	22.87%	39.09%	38.18%	42.13%	41.43%	100.00%	-
EPS	44.53	81.61	73.08	23.93	63.73	67.17	-2.29	-
YoY %	-45.44%	11.67%	205.39%	-62.45%	-5.12%	3,033.19%	-	-
Horiz. %	-1,944.54%	-3,563.76%	-3,191.27%	-1,044.98%	-2,782.97%	-2,933.19%	100.00%	-
DPS	30.67	27.33	22.67	13.33	20.00	13.33	15.00	12.64%
YoY %	12.22%	20.56%	70.07%	-33.35%	50.04%	-11.13%	-	-
Horiz. %	204.47%	182.20%	151.13%	88.87%	133.33%	88.87%	100.00%	-
NAPS	3.78	4.23	5.22	4.83	4.48	3.53	3.00	3.92%
YoY %	-10.64%	-18.97%	8.07%	7.81%	26.91%	17.67%	-	-
Horiz. %	126.00%	141.00%	174.00%	161.00%	149.33%	117.67%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,720
RPS	645.75	514.71	856.70	836.90	927.34	855.59	753.25	-2.53%
YoY %	25.46%	-39.92%	2.37%	-9.75%	8.39%	13.59%	-	-
Horiz. %	85.73%	68.33%	113.73%	111.11%	123.11%	113.59%	100.00%	-
EPS	41.88	66.86	58.29	19.09	51.06	50.49	-1.75	-
YoY %	-37.36%	14.70%	205.34%	-62.61%	1.13%	2,985.14%	-	-
Horiz. %	-2,393.14%	-3,820.57%	-3,330.86%	-1,090.86%	-2,917.71%	-2,885.14%	100.00%	-
DPS	28.84	22.39	18.08	10.64	16.02	10.02	4.11	38.32%
YoY %	28.81%	23.84%	69.92%	-33.58%	59.88%	143.80%	-	-
Horiz. %	701.70%	544.77%	439.90%	258.88%	389.78%	243.80%	100.00%	-
NAPS	3.5548	3.4655	4.1637	3.8529	3.5891	2.6531	0.8225	27.59%
YoY %	2.58%	-16.77%	8.07%	7.35%	35.28%	222.57%	-	-
Horiz. %	432.19%	421.34%	506.22%	468.44%	436.36%	322.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	4.03	4.01	4.66	3.44	4.00	5.35	3.20	-
P/RPS	0.59	0.64	0.43	0.33	0.35	0.47	0.12	30.36%
YoY %	-7.81%	48.84%	30.30%	-5.71%	-25.53%	291.67%	-	-
Horiz. %	491.67%	533.33%	358.33%	275.00%	291.67%	391.67%	100.00%	-
P/EPS	9.05	4.91	6.38	14.37	6.28	7.96	-50.10	-
YoY %	84.32%	-23.04%	-55.60%	128.82%	-21.11%	115.89%	-	-
Horiz. %	-18.06%	-9.80%	-12.73%	-28.68%	-12.53%	-15.89%	100.00%	-
EY	11.05	20.35	15.68	6.96	15.93	12.56	-2.00	-
YoY %	-45.70%	29.78%	125.29%	-56.31%	26.83%	728.00%	-	-
Horiz. %	-552.50%	-1,017.50%	-784.00%	-348.00%	-796.50%	-628.00%	100.00%	-
DY	7.61	6.82	4.86	3.88	5.00	2.49	4.69	8.39%
YoY %	11.58%	40.33%	25.26%	-22.40%	100.80%	-46.91%	-	-
Horiz. %	162.26%	145.42%	103.62%	82.73%	106.61%	53.09%	100.00%	-
P/NAPS	1.07	0.95	0.89	0.71	0.89	1.52	1.07	0.00%
YoY %	12.63%	6.74%	25.35%	-20.22%	-41.45%	42.06%	-	-
Horiz. %	100.00%	88.79%	83.18%	66.36%	83.18%	142.06%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/04/12	29/04/11	25/05/10	18/05/09	22/05/08	23/05/07	23/05/06	-
Price	4.16	3.82	4.31	4.18	4.10	5.35	4.02	-
P/RPS	0.61	0.61	0.40	0.40	0.35	0.47	0.15	26.31%
YoY %	0.00%	52.50%	0.00%	14.29%	-25.53%	213.33%	-	-
Horiz. %	406.67%	406.67%	266.67%	266.67%	233.33%	313.33%	100.00%	-
P/EPS	9.34	4.68	5.90	17.47	6.43	7.96	-62.94	-
YoY %	99.57%	-20.68%	-66.23%	171.70%	-19.22%	112.65%	-	-
Horiz. %	-14.84%	-7.44%	-9.37%	-27.76%	-10.22%	-12.65%	100.00%	-
EY	10.70	21.36	16.96	5.73	15.54	12.56	-1.59	-
YoY %	-49.91%	25.94%	195.99%	-63.13%	23.73%	889.94%	-	-
Horiz. %	-672.96%	-1,343.40%	-1,066.67%	-360.38%	-977.36%	-789.94%	100.00%	-
DY	7.37	7.16	5.26	3.19	4.88	2.49	3.73	12.00%
YoY %	2.93%	36.12%	64.89%	-34.63%	95.98%	-33.24%	-	-
Horiz. %	197.59%	191.96%	141.02%	85.52%	130.83%	66.76%	100.00%	-
P/NAPS	1.10	0.90	0.83	0.87	0.92	1.52	1.34	-3.23%
YoY %	22.22%	8.43%	-4.60%	-5.43%	-39.47%	13.43%	-	-
Horiz. %	82.09%	67.16%	61.94%	64.93%	68.66%	113.43%	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