[HLIND] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

30-Apr-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Mar-2013 [#3]

Profit Trend

QoQ- 23.59%

YoY- -5.36%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	2,156,034	2,148,130	2,029,545	2,215,158	2,117,436	1,687,738	2,809,130	-4.31%
YoY %	0.37%	5.84%	-8.38%	4.62%	25.46%	-39.92%	-	-
Horiz. %	76.75%	76.47%	72.25%	78.86%	75.38%	60.08%	100.00%	-
PBT	327,793	307,262	235,113	212,629	204,673	260,394	331,677	-0.19%
YoY %	6.68%	30.69%	10.57%	3.89%	-21.40%	-21.49%	-	-
Horiz. %	98.83%	92.64%	70.89%	64.11%	61.71%	78.51%	100.00%	-
Tax	-51,797	-88,232	-31,033	-40,101	-32,968	51,024	-49,385	0.79%
YoY %	41.29%	-184.32%	22.61%	-21.64%	-164.61%	203.32%	-	-
Horiz. %	104.88%	178.66%	62.84%	81.20%	66.76%	-103.32%	100.00%	-
NP	275,996	219,030	204,080	172,528	171,705	311,418	282,292	-0.37%
YoY %	26.01%	7.33%	18.29%	0.48%	-44.86%	10.32%	-	-
Horiz. %	97.77%	77.59%	72.29%	61.12%	60.83%	110.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,970	173,094	165,365	129,960	137,324	219,245	191,142	3.64%
YoY %	36.90%	4.67%	27.24%	-5.36%	-37.37%	14.70%	-	-
Horiz. %	123.98%	90.56%	86.51%	67.99%	71.84%	114.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.80%	28.72%	13.20%	18.86%	16.11%	-19.59%	14.89%	-
YoY %	-44.99%	117.58%	-30.01%	17.07%	182.24%	-231.56%	-	-
Horiz. %	106.11%	192.88%	88.65%	126.66%	108.19%	-131.56%	100.00%	-
Total Cost	1,880,038	1,929,100	1,825,465	2,042,630	1,945,730	1,376,320	2,526,838	-4.80%
YoY %	-2.54%	5.68%	-10.63%	4.98%	41.37%	-45.53%	-	-
Horiz. %	74.40%	76.34%	72.24%	80.84%	77.00%	54.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	1,136,343	1,365,304	-0.56%
YoY %	10.89%	-6.08%	11.69%	-2.65%	2.58%	-16.77%	-	-
Horiz. %	96.68%	87.18%	92.83%	83.11%	85.38%	83.23%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	172,701	119,233	102,787	106,895	94,566	73,428	59,285	19.48%
YoY %	44.84%	16.00%	-3.84%	13.04%	28.79%	23.86%	-	-
Horiz. %	291.31%	201.12%	173.38%	180.31%	159.51%	123.86%	100.00%	-
Div Payout %	72.88%	68.88%	62.16%	82.25%	68.86%	33.49%	31.02%	-
YoY %	5.81%	10.81%	-24.43%	19.45%	105.61%	7.96%	-	-
Horiz. %	234.95%	222.05%	200.39%	265.15%	221.99%	107.96%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	1,136,343	1,365,304	-0.56%
YoY %	10.89%	-6.08%	11.69%	-2.65%	2.58%	-16.77%	-	-
Horiz. %	96.68%	87.18%	92.83%	83.11%	85.38%	83.23%	100.00%	-
NOSH	308,394	308,363	308,363	308,351	308,370	268,639	261,552	2.78%
YoY %	0.01%	0.00%	0.00%	-0.01%	14.79%	2.71%	-	-
Horiz. %	117.91%	117.90%	117.90%	117.89%	117.90%	102.71%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.80%	10.20%	10.06%	7.79%	8.11%	18.45%	10.05%	-
YoY %	25.49%	1.39%	29.14%	-3.95%	-56.04%	83.58%	-	-
Horiz. %	127.36%	101.49%	100.10%	77.51%	80.70%	183.58%	100.00%	-
ROE	17.95%	14.54%	13.05%	11.45%	11.78%	19.29%	14.00%	-
YoY %	23.45%	11.42%	13.97%	-2.80%	-38.93%	37.79%	-	-
Horiz. %	128.21%	103.86%	93.21%	81.79%	84.14%	137.79%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	699.11	696.62	658.17	718.39	686.65	628.26	1,074.02	-6.89%
YoY %	0.36%	5.84%	-8.38%	4.62%	9.29%	-41.50%	-	-
Horiz. %	65.09%	64.86%	61.28%	66.89%	63.93%	58.50%	100.00%	-
EPS	76.84	56.13	53.63	42.15	44.53	81.61	73.08	0.83%
YoY %	36.90%	4.66%	27.24%	-5.34%	-45.44%	11.67%	-	-
Horiz. %	105.15%	76.81%	73.39%	57.68%	60.93%	111.67%	100.00%	-
DPS	56.00	38.67	33.33	34.67	30.67	27.33	22.67	16.25%
YoY %	44.82%	16.02%	-3.87%	13.04%	12.22%	20.56%	-	-
Horiz. %	247.02%	170.58%	147.02%	152.93%	135.29%	120.56%	100.00%	-
NAPS	4.28	3.86	4.11	3.68	3.78	4.23	5.22	-3.25%
YoY %	10.88%	-6.08%	11.68%	-2.65%	-10.64%	-18.97%	-	-
Horiz. %	81.99%	73.95%	78.74%	70.50%	72.41%	81.03%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,324
RPS	685.03	682.52	644.85	703.82	672.77	536.24	892.54	-4.31%
YoY %	0.37%	5.84%	-8.38%	4.62%	25.46%	-39.92%	-	-
Horiz. %	76.75%	76.47%	72.25%	78.86%	75.38%	60.08%	100.00%	-
EPS	75.29	55.00	52.54	41.29	43.63	69.66	60.73	3.64%
YoY %	36.89%	4.68%	27.25%	-5.36%	-37.37%	14.70%	-	-
Horiz. %	123.97%	90.56%	86.51%	67.99%	71.84%	114.70%	100.00%	-
DPS	54.87	37.88	32.66	33.96	30.05	23.33	18.84	19.48%
YoY %	44.85%	15.98%	-3.83%	13.01%	28.80%	23.83%	-	-
Horiz. %	291.24%	201.06%	173.35%	180.25%	159.50%	123.83%	100.00%	-
NAPS	4.1938	3.7819	4.0268	3.6054	3.7036	3.6105	4.338	-0.56%
YoY %	10.89%	-6.08%	11.69%	-2.65%	2.58%	-16.77%	-	-
Horiz. %	96.68%	87.18%	92.83%	83.11%	85.38%	83.23%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	6.82	4.48	6.47	4.30	4.03	4.01	4.66	-
P/RPS	0.98	0.64	0.98	0.60	0.59	0.64	0.43	14.70%
YoY %	53.12%	-34.69%	63.33%	1.69%	-7.81%	48.84%	-	-
Horiz. %	227.91%	148.84%	227.91%	139.53%	137.21%	148.84%	100.00%	-
P/EPS	8.88	7.98	12.06	10.20	9.05	4.91	6.38	5.65%
YoY %	11.28%	-33.83%	18.24%	12.71%	84.32%	-23.04%	-	-
Horiz. %	139.18%	125.08%	189.03%	159.87%	141.85%	76.96%	100.00%	-
EY	11.27	12.53	8.29	9.80	11.05	20.35	15.68	-5.35%
YoY %	-10.06%	51.15%	-15.41%	-11.31%	-45.70%	29.78%	-	-
Horiz. %	71.88%	79.91%	52.87%	62.50%	70.47%	129.78%	100.00%	-
DY	8.21	8.63	5.15	8.06	7.61	6.82	4.86	9.12%
YoY %	-4.87%	67.57%	-36.10%	5.91%	11.58%	40.33%	-	-
Horiz. %	168.93%	177.57%	105.97%	165.84%	156.58%	140.33%	100.00%	-
P/NAPS	1.59	1.16	1.57	1.17	1.07	0.95	0.89	10.14%
YoY %	37.07%	-26.11%	34.19%	9.35%	12.63%	6.74%	-	-
Horiz. %	178.65%	130.34%	176.40%	131.46%	120.22%	106.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	19/04/16	21/04/15	28/04/14	30/04/13	26/04/12	29/04/11	25/05/10	-
Price	6.84	4.80	6.50	4.23	4.16	3.82	4.31	-
P/RPS	0.98	0.69	0.99	0.59	0.61	0.61	0.40	16.09%
YoY %	42.03%	-30.30%	67.80%	-3.28%	0.00%	52.50%	-	-
Horiz. %	245.00%	172.50%	247.50%	147.50%	152.50%	152.50%	100.00%	-
P/EPS	8.90	8.55	12.12	10.04	9.34	4.68	5.90	7.08%
YoY %	4.09%	-29.46%	20.72%	7.49%	99.57%	-20.68%	-	-
Horiz. %	150.85%	144.92%	205.42%	170.17%	158.31%	79.32%	100.00%	-
EY	11.23	11.69	8.25	9.96	10.70	21.36	16.96	-6.63%
YoY %	-3.93%	41.70%	-17.17%	-6.92%	-49.91%	25.94%	-	-
Horiz. %	66.21%	68.93%	48.64%	58.73%	63.09%	125.94%	100.00%	-
DY	8.19	8.06	5.13	8.20	7.37	7.16	5.26	7.65%
YoY %	1.61%	57.12%	-37.44%	11.26%	2.93%	36.12%	-	-
Horiz. %	155.70%	153.23%	97.53%	155.89%	140.11%	136.12%	100.00%	-
P/NAPS	1.60	1.24	1.58	1.15	1.10	0.90	0.83	11.54%
YoY %	29.03%	-21.52%	37.39%	4.55%	22.22%	8.43%	-	-
Horiz. %	192.77%	149.40%	190.36%	138.55%	132.53%	108.43%	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