[HLIND] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 27.91%
YoY- -24.23%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,123,996 2,120,090 2,031,750 2,215,892 2,057,318 1,657,228 2,778,322 -4.37%
PBT 326,154 324,382 227,956 187,030 207,678 224,678 302,484 1.26%
Tax -51,302 -108,426 -31,328 -37,242 -36,194 88,846 -42,050 3.36%
NP 274,852 215,956 196,628 149,788 171,484 313,524 260,434 0.90%
-
NP to SH 238,150 167,578 156,364 105,156 138,788 208,630 181,942 4.58%
-
Tax Rate 15.73% 33.43% 13.74% 19.91% 17.43% -39.54% 13.90% -
Total Cost 1,849,144 1,904,134 1,835,122 2,066,104 1,885,834 1,343,704 2,517,888 -5.01%
-
Net Worth 1,279,878 1,141,035 1,221,304 1,106,418 1,156,244 1,443,878 1,326,115 -0.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 80,185 74,013 61,682 61,638 67,832 52,314 36,618 13.94%
Div Payout % 33.67% 44.17% 39.45% 58.62% 48.88% 25.08% 20.13% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,279,878 1,141,035 1,221,304 1,106,418 1,156,244 1,443,878 1,326,115 -0.58%
NOSH 308,404 308,387 308,410 308,194 308,331 261,572 261,561 2.78%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.94% 10.19% 9.68% 6.76% 8.34% 18.92% 9.37% -
ROE 18.61% 14.69% 12.80% 9.50% 12.00% 14.45% 13.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 688.70 687.48 658.78 718.99 667.24 633.56 1,062.21 -6.96%
EPS 77.22 54.34 50.70 34.12 45.02 79.76 69.56 1.75%
DPS 26.00 24.00 20.00 20.00 22.00 20.00 14.00 10.86%
NAPS 4.15 3.70 3.96 3.59 3.75 5.52 5.07 -3.28%
Adjusted Per Share Value based on latest NOSH - 308,238
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 674.86 673.61 645.55 704.05 653.67 526.55 882.75 -4.37%
EPS 75.67 53.24 49.68 33.41 44.10 66.29 57.81 4.58%
DPS 25.48 23.52 19.60 19.58 21.55 16.62 11.63 13.95%
NAPS 4.0665 3.6254 3.8804 3.5154 3.6737 4.5876 4.2135 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.93 4.49 4.84 4.62 4.00 5.35 4.53 -
P/RPS 0.86 0.65 0.73 0.64 0.60 0.84 0.43 12.24%
P/EPS 7.68 8.26 9.55 13.54 8.89 6.71 6.51 2.79%
EY 13.02 12.10 10.48 7.39 11.25 14.91 15.36 -2.71%
DY 4.38 5.35 4.13 4.33 5.50 3.74 3.09 5.98%
P/NAPS 1.43 1.21 1.22 1.29 1.07 0.97 0.89 8.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 22/01/15 28/01/14 31/01/13 09/02/12 21/02/11 26/01/10 -
Price 5.62 4.35 5.31 4.40 4.28 5.72 4.67 -
P/RPS 0.82 0.63 0.81 0.61 0.64 0.90 0.44 10.92%
P/EPS 7.28 8.01 10.47 12.90 9.51 7.17 6.71 1.36%
EY 13.74 12.49 9.55 7.75 10.52 13.94 14.90 -1.34%
DY 4.63 5.52 3.77 4.55 5.14 3.50 3.00 7.49%
P/NAPS 1.35 1.18 1.34 1.23 1.14 1.04 0.92 6.59%

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