[HLIND] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- -46.02%

YoY- -14.27%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	556,231	540,023	402,125	671,957	825,776	739,195	743,898	-4.72%
YoY %	3.00%	34.29%	-40.16%	-18.63%	11.71%	-0.63%	-	-
Horiz. %	74.77%	72.59%	54.06%	90.33%	111.01%	99.37%	100.00%	-
PBT	44,645	58,756	49,486	67,611	88,056	78,757	98,067	-12.28%
YoY %	-24.02%	18.73%	-26.81%	-23.22%	11.81%	-19.69%	-	-
Horiz. %	45.52%	59.91%	50.46%	68.94%	89.79%	80.31%	100.00%	-
Tax	-11,418	-15,038	21,044	-10,949	-14,283	-13,257	-12,416	-1.38%
YoY %	24.07%	-171.46%	292.20%	23.34%	-7.74%	-6.77%	-	-
Horiz. %	91.96%	121.12%	-169.49%	88.18%	115.04%	106.77%	100.00%	-
NP	33,227	43,718	70,530	56,662	73,773	65,500	85,651	-14.58%
YoY %	-24.00%	-38.02%	24.47%	-23.19%	12.63%	-23.53%	-	-
Horiz. %	38.79%	51.04%	82.35%	66.15%	86.13%	76.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,552	33,136	45,502	40,522	47,267	37,654	45,606	-12.42%
YoY %	-37.98%	-27.18%	12.29%	-14.27%	25.53%	-17.44%	-	-
Horiz. %	45.06%	72.66%	99.77%	88.85%	103.64%	82.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	25.59%	-42.53%	16.19%	16.22%	16.83%	12.66%	-
YoY %	-0.04%	160.17%	-362.69%	-0.18%	-3.62%	32.94%	-	-
Horiz. %	202.05%	202.13%	-335.94%	127.88%	128.12%	132.94%	100.00%	-
Total Cost	523,004	496,305	331,595	615,295	752,003	673,695	658,247	-3.75%
YoY %	5.38%	49.67%	-46.11%	-18.18%	11.62%	2.35%	-	-
Horiz. %	79.45%	75.40%	50.38%	93.47%	114.24%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.38%	133.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	30,812	33,929	26,150	18,312	13,086	13,138	12,515	16.18%
YoY %	-9.19%	29.75%	42.80%	39.94%	-0.40%	4.98%	-	-
Horiz. %	246.20%	271.11%	208.95%	146.32%	104.56%	104.98%	100.00%	-
Div Payout %	149.93%	102.39%	57.47%	45.19%	27.69%	34.89%	27.44%	-
YoY %	46.43%	78.16%	27.17%	63.20%	-20.64%	27.15%	-	-
Horiz. %	546.39%	373.14%	209.44%	164.69%	100.91%	127.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.38%	133.12%	100.00%	-
NOSH	308,125	308,446	261,505	261,601	261,722	262,763	250,307	3.52%
YoY %	-0.10%	17.95%	-0.04%	-0.05%	-0.40%	4.98%	-	-
Horiz. %	123.10%	123.23%	104.47%	104.51%	104.56%	104.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	5.97%	8.10%	17.54%	8.43%	8.93%	8.86%	11.51%	-
YoY %	-26.30%	-53.82%	108.07%	-5.60%	0.79%	-23.02%	-	-
Horiz. %	51.87%	70.37%	152.39%	73.24%	77.58%	76.98%	100.00%	-
ROE	1.89%	2.89%	3.21%	3.10%	3.71%	3.40%	5.49%	-
YoY %	-34.60%	-9.97%	3.55%	-16.44%	9.12%	-38.07%	-	-
Horiz. %	34.43%	52.64%	58.47%	56.47%	67.58%	61.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	180.52	175.08	153.77	256.86	315.52	281.32	297.19	-7.96%
YoY %	3.11%	13.86%	-40.13%	-18.59%	12.16%	-5.34%	-	-
Horiz. %	60.74%	58.91%	51.74%	86.43%	106.17%	94.66%	100.00%	-
EPS	6.67	10.75	17.40	15.49	18.06	14.33	18.22	-15.40%
YoY %	-37.95%	-38.22%	12.33%	-14.23%	26.03%	-21.35%	-	-
Horiz. %	36.61%	59.00%	95.50%	85.02%	99.12%	78.65%	100.00%	-
DPS	10.00	11.00	10.00	7.00	5.00	5.00	5.00	12.23%
YoY %	-9.09%	10.00%	42.86%	40.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	220.00%	200.00%	140.00%	100.00%	100.00%	100.00%	-
NAPS	3.53	3.72	5.42	4.99	4.87	4.21	3.32	1.02%
YoY %	-5.11%	-31.37%	8.62%	2.46%	15.68%	26.81%	-	-
Horiz. %	106.33%	112.05%	163.25%	150.30%	146.69%	126.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,601
RPS	176.73	171.58	127.77	213.50	262.37	234.86	236.36	-4.72%
YoY %	3.00%	34.29%	-40.15%	-18.63%	11.71%	-0.63%	-	-
Horiz. %	74.77%	72.59%	54.06%	90.33%	111.00%	99.37%	100.00%	-
EPS	6.53	10.53	14.46	12.88	15.02	11.96	14.49	-12.42%
YoY %	-37.99%	-27.18%	12.27%	-14.25%	25.59%	-17.46%	-	-
Horiz. %	45.07%	72.67%	99.79%	88.89%	103.66%	82.54%	100.00%	-
DPS	9.79	10.78	8.31	5.82	4.16	4.17	3.98	16.16%
YoY %	-9.18%	29.72%	42.78%	39.90%	-0.24%	4.77%	-	-
Horiz. %	245.98%	270.85%	208.79%	146.23%	104.52%	104.77%	100.00%	-
NAPS	3.4559	3.6457	4.5034	4.1476	4.0497	3.5148	2.6404	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.37%	133.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.45	3.93	5.20	3.77	3.90	3.98	4.24	-
P/RPS	2.47	2.24	3.38	1.47	1.24	1.41	1.43	9.52%
YoY %	10.27%	-33.73%	129.93%	18.55%	-12.06%	-1.40%	-	-
Horiz. %	172.73%	156.64%	236.36%	102.80%	86.71%	98.60%	100.00%	-
P/EPS	66.72	36.58	29.89	24.34	21.59	27.77	23.27	19.17%
YoY %	82.39%	22.38%	22.80%	12.74%	-22.25%	19.34%	-	-
Horiz. %	286.72%	157.20%	128.45%	104.60%	92.78%	119.34%	100.00%	-
EY	1.50	2.73	3.35	4.11	4.63	3.60	4.30	-16.08%
YoY %	-45.05%	-18.51%	-18.49%	-11.23%	28.61%	-16.28%	-	-
Horiz. %	34.88%	63.49%	77.91%	95.58%	107.67%	83.72%	100.00%	-
DY	2.25	2.80	1.92	1.86	1.28	1.26	1.18	11.34%
YoY %	-19.64%	45.83%	3.23%	45.31%	1.59%	6.78%	-	-
Horiz. %	190.68%	237.29%	162.71%	157.63%	108.47%	106.78%	100.00%	-
P/NAPS	1.26	1.06	0.96	0.76	0.80	0.95	1.28	-0.26%
YoY %	18.87%	10.42%	26.32%	-5.00%	-15.79%	-25.78%	-	-
Horiz. %	98.44%	82.81%	75.00%	59.38%	62.50%	74.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	21/11/11	16/11/10	17/11/09	18/11/08	28/11/07	07/11/06	-
Price	4.73	4.01	5.20	4.32	3.48	4.18	5.95	-
P/RPS	2.62	2.29	3.38	1.68	1.10	1.49	2.00	4.59%
YoY %	14.41%	-32.25%	101.19%	52.73%	-26.17%	-25.50%	-	-
Horiz. %	131.00%	114.50%	169.00%	84.00%	55.00%	74.50%	100.00%	-
P/EPS	70.91	37.33	29.89	27.89	19.27	29.17	32.66	13.77%
YoY %	89.95%	24.89%	7.17%	44.73%	-33.94%	-10.69%	-	-
Horiz. %	217.12%	114.30%	91.52%	85.39%	59.00%	89.31%	100.00%	-
EY	1.41	2.68	3.35	3.59	5.19	3.43	3.06	-12.10%
YoY %	-47.39%	-20.00%	-6.69%	-30.83%	51.31%	12.09%	-	-
Horiz. %	46.08%	87.58%	109.48%	117.32%	169.61%	112.09%	100.00%	-
DY	2.11	2.74	1.92	1.62	1.44	1.20	0.84	16.57%
YoY %	-22.99%	42.71%	18.52%	12.50%	20.00%	42.86%	-	-
Horiz. %	251.19%	326.19%	228.57%	192.86%	171.43%	142.86%	100.00%	-
P/NAPS	1.34	1.08	0.96	0.87	0.71	0.99	1.79	-4.70%
YoY %	24.07%	12.50%	10.34%	22.54%	-28.28%	-44.69%	-	-
Horiz. %	74.86%	60.34%	53.63%	48.60%	39.66%	55.31%	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