[HLIND] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 5.06%

YoY- 205.33%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	2,215,158	2,117,436	1,687,738	2,809,130	2,744,209	3,040,773	2,805,516	-3.85%
YoY %	4.62%	25.46%	-39.92%	2.37%	-9.75%	8.39%	-	-
Horiz. %	78.96%	75.47%	60.16%	100.13%	97.81%	108.39%	100.00%	-
PBT	212,629	204,673	260,394	331,677	79,061	335,781	328,266	-6.97%
YoY %	3.89%	-21.40%	-21.49%	319.52%	-76.45%	2.29%	-	-
Horiz. %	64.77%	62.35%	79.32%	101.04%	24.08%	102.29%	100.00%	-
Tax	-40,101	-32,968	51,024	-49,385	-36,788	-52,866	-46,522	-2.44%
YoY %	-21.64%	-164.61%	203.32%	-34.24%	30.41%	-13.64%	-	-
Horiz. %	86.20%	70.87%	-109.68%	106.15%	79.08%	113.64%	100.00%	-
NP	172,528	171,705	311,418	282,292	42,273	282,914	281,744	-7.84%
YoY %	0.48%	-44.86%	10.32%	567.78%	-85.06%	0.42%	-	-
Horiz. %	61.24%	60.94%	110.53%	100.19%	15.00%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,960	137,324	219,245	191,142	62,602	167,422	165,545	-3.94%
YoY %	-5.36%	-37.37%	14.70%	205.33%	-62.61%	1.13%	-	-
Horiz. %	78.50%	82.95%	132.44%	115.46%	37.82%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.86%	16.11%	-19.59%	14.89%	46.53%	15.74%	14.17%	-
YoY %	17.07%	182.24%	-231.56%	-68.00%	195.62%	11.08%	-	-
Horiz. %	133.10%	113.69%	-138.25%	105.08%	328.37%	111.08%	100.00%	-
Total Cost	2,042,630	1,945,730	1,376,320	2,526,838	2,701,936	2,757,858	2,523,772	-3.46%
YoY %	4.98%	41.37%	-45.53%	-6.48%	-2.03%	9.28%	-	-
Horiz. %	80.94%	77.10%	54.53%	100.12%	107.06%	109.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,134,734	1,165,638	1,136,343	1,365,304	1,263,387	1,176,862	869,950	4.52%
YoY %	-2.65%	2.58%	-16.77%	8.07%	7.35%	35.28%	-	-
Horiz. %	130.44%	133.99%	130.62%	156.94%	145.23%	135.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	106,895	94,566	73,428	59,285	34,876	52,538	32,859	21.70%
YoY %	13.04%	28.79%	23.86%	69.99%	-33.62%	59.89%	-	-
Horiz. %	325.31%	287.79%	223.46%	180.42%	106.14%	159.89%	100.00%	-
Div Payout %	82.25%	68.86%	33.49%	31.02%	55.71%	31.38%	19.85%	-
YoY %	19.45%	105.61%	7.96%	-44.32%	77.53%	58.09%	-	-
Horiz. %	414.36%	346.90%	168.72%	156.27%	280.65%	158.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,134,734	1,165,638	1,136,343	1,365,304	1,263,387	1,176,862	869,950	4.52%
YoY %	-2.65%	2.58%	-16.77%	8.07%	7.35%	35.28%	-	-
Horiz. %	130.44%	133.99%	130.62%	156.94%	145.23%	135.28%	100.00%	-
NOSH	308,351	308,370	268,639	261,552	261,571	262,692	246,445	3.80%
YoY %	-0.01%	14.79%	2.71%	-0.01%	-0.43%	6.59%	-	-
Horiz. %	125.12%	125.13%	109.01%	106.13%	106.14%	106.59%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.79%	8.11%	18.45%	10.05%	1.54%	9.30%	10.04%	-
YoY %	-3.95%	-56.04%	83.58%	552.60%	-83.44%	-7.37%	-	-
Horiz. %	77.59%	80.78%	183.76%	100.10%	15.34%	92.63%	100.00%	-
ROE	11.45%	11.78%	19.29%	14.00%	4.96%	14.23%	19.03%	-
YoY %	-2.80%	-38.93%	37.79%	182.26%	-65.14%	-25.22%	-	-
Horiz. %	60.17%	61.90%	101.37%	73.57%	26.06%	74.78%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	718.39	686.65	628.26	1,074.02	1,049.13	1,157.54	1,138.39	-7.37%
YoY %	4.62%	9.29%	-41.50%	2.37%	-9.37%	1.68%	-	-
Horiz. %	63.11%	60.32%	55.19%	94.35%	92.16%	101.68%	100.00%	-
EPS	42.15	44.53	81.61	73.08	23.93	63.73	67.17	-7.46%
YoY %	-5.34%	-45.44%	11.67%	205.39%	-62.45%	-5.12%	-	-
Horiz. %	62.75%	66.29%	121.50%	108.80%	35.63%	94.88%	100.00%	-
DPS	34.67	30.67	27.33	22.67	13.33	20.00	13.33	17.25%
YoY %	13.04%	12.22%	20.56%	70.07%	-33.35%	50.04%	-	-
Horiz. %	260.09%	230.08%	205.03%	170.07%	100.00%	150.04%	100.00%	-
NAPS	3.68	3.78	4.23	5.22	4.83	4.48	3.53	0.69%
YoY %	-2.65%	-10.64%	-18.97%	8.07%	7.81%	26.91%	-	-
Horiz. %	104.25%	107.08%	119.83%	147.88%	136.83%	126.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 261,537
RPS	703.82	672.77	536.24	892.54	871.92	966.14	891.39	-3.85%
YoY %	4.62%	25.46%	-39.92%	2.36%	-9.75%	8.39%	-	-
Horiz. %	78.96%	75.47%	60.16%	100.13%	97.82%	108.39%	100.00%	-
EPS	41.29	43.63	69.66	60.73	19.89	53.20	52.60	-3.95%
YoY %	-5.36%	-37.37%	14.70%	205.33%	-62.61%	1.14%	-	-
Horiz. %	78.50%	82.95%	132.43%	115.46%	37.81%	101.14%	100.00%	-
DPS	33.96	30.05	23.33	18.84	11.08	16.69	10.44	21.70%
YoY %	13.01%	28.80%	23.83%	70.04%	-33.61%	59.87%	-	-
Horiz. %	325.29%	287.84%	223.47%	180.46%	106.13%	159.87%	100.00%	-
NAPS	3.6054	3.7036	3.6105	4.338	4.0142	3.7392	2.7641	4.52%
YoY %	-2.65%	2.58%	-16.77%	8.07%	7.35%	35.28%	-	-
Horiz. %	130.44%	133.99%	130.62%	156.94%	145.23%	135.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	4.30	4.03	4.01	4.66	3.44	4.00	5.35	-
P/RPS	0.60	0.59	0.64	0.43	0.33	0.35	0.47	4.15%
YoY %	1.69%	-7.81%	48.84%	30.30%	-5.71%	-25.53%	-	-
Horiz. %	127.66%	125.53%	136.17%	91.49%	70.21%	74.47%	100.00%	-
P/EPS	10.20	9.05	4.91	6.38	14.37	6.28	7.96	4.21%
YoY %	12.71%	84.32%	-23.04%	-55.60%	128.82%	-21.11%	-	-
Horiz. %	128.14%	113.69%	61.68%	80.15%	180.53%	78.89%	100.00%	-
EY	9.80	11.05	20.35	15.68	6.96	15.93	12.56	-4.04%
YoY %	-11.31%	-45.70%	29.78%	125.29%	-56.31%	26.83%	-	-
Horiz. %	78.03%	87.98%	162.02%	124.84%	55.41%	126.83%	100.00%	-
DY	8.06	7.61	6.82	4.86	3.88	5.00	2.49	21.60%
YoY %	5.91%	11.58%	40.33%	25.26%	-22.40%	100.80%	-	-
Horiz. %	323.69%	305.62%	273.90%	195.18%	155.82%	200.80%	100.00%	-
P/NAPS	1.17	1.07	0.95	0.89	0.71	0.89	1.52	-4.26%
YoY %	9.35%	12.63%	6.74%	25.35%	-20.22%	-41.45%	-	-
Horiz. %	76.97%	70.39%	62.50%	58.55%	46.71%	58.55%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/04/13	26/04/12	29/04/11	25/05/10	18/05/09	22/05/08	23/05/07	-
Price	4.23	4.16	3.82	4.31	4.18	4.10	5.35	-
P/RPS	0.59	0.61	0.61	0.40	0.40	0.35	0.47	3.85%
YoY %	-3.28%	0.00%	52.50%	0.00%	14.29%	-25.53%	-	-
Horiz. %	125.53%	129.79%	129.79%	85.11%	85.11%	74.47%	100.00%	-
P/EPS	10.04	9.34	4.68	5.90	17.47	6.43	7.96	3.94%
YoY %	7.49%	99.57%	-20.68%	-66.23%	171.70%	-19.22%	-	-
Horiz. %	126.13%	117.34%	58.79%	74.12%	219.47%	80.78%	100.00%	-
EY	9.96	10.70	21.36	16.96	5.73	15.54	12.56	-3.78%
YoY %	-6.92%	-49.91%	25.94%	195.99%	-63.13%	23.73%	-	-
Horiz. %	79.30%	85.19%	170.06%	135.03%	45.62%	123.73%	100.00%	-
DY	8.20	7.37	7.16	5.26	3.19	4.88	2.49	21.95%
YoY %	11.26%	2.93%	36.12%	64.89%	-34.63%	95.98%	-	-
Horiz. %	329.32%	295.98%	287.55%	211.24%	128.11%	195.98%	100.00%	-
P/NAPS	1.15	1.10	0.90	0.83	0.87	0.92	1.52	-4.53%
YoY %	4.55%	22.22%	8.43%	-4.60%	-5.43%	-39.47%	-	-
Horiz. %	75.66%	72.37%	59.21%	54.61%	57.24%	60.53%	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