[HLIND] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -76.58%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 516,529 556,231 540,023 402,125 671,957 825,776 739,195 -5.79%
PBT 56,403 44,645 58,756 49,486 67,611 88,056 78,757 -5.40%
Tax -8,770 -11,418 -15,038 21,044 -10,949 -14,283 -13,257 -6.64%
NP 47,633 33,227 43,718 70,530 56,662 73,773 65,500 -5.16%
-
NP to SH 36,074 20,552 33,136 45,502 40,522 47,267 37,654 -0.71%
-
Tax Rate 15.55% 25.58% 25.59% -42.53% 16.19% 16.22% 16.83% -
Total Cost 468,896 523,004 496,305 331,595 615,295 752,003 673,695 -5.85%
-
Net Worth 1,208,633 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 1.48%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 30,832 30,812 33,929 26,150 18,312 13,086 13,138 15.26%
Div Payout % 85.47% 149.93% 102.39% 57.47% 45.19% 27.69% 34.89% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,208,633 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 1.48%
NOSH 308,324 308,125 308,446 261,505 261,601 261,722 262,763 2.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.22% 5.97% 8.10% 17.54% 8.43% 8.93% 8.86% -
ROE 2.98% 1.89% 2.89% 3.21% 3.10% 3.71% 3.40% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 167.53 180.52 175.08 153.77 256.86 315.52 281.32 -8.26%
EPS 11.70 6.67 10.75 17.40 15.49 18.06 14.33 -3.31%
DPS 10.00 10.00 11.00 10.00 7.00 5.00 5.00 12.23%
NAPS 3.92 3.53 3.72 5.42 4.99 4.87 4.21 -1.18%
Adjusted Per Share Value based on latest NOSH - 261,505
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 164.12 176.73 171.58 127.77 213.50 262.37 234.86 -5.79%
EPS 11.46 6.53 10.53 14.46 12.88 15.02 11.96 -0.70%
DPS 9.80 9.79 10.78 8.31 5.82 4.16 4.17 15.29%
NAPS 3.8402 3.4559 3.6457 4.5034 4.1476 4.0497 3.5148 1.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.42 4.45 3.93 5.20 3.77 3.90 3.98 -
P/RPS 3.24 2.47 2.24 3.38 1.47 1.24 1.41 14.85%
P/EPS 46.32 66.72 36.58 29.89 24.34 21.59 27.77 8.89%
EY 2.16 1.50 2.73 3.35 4.11 4.63 3.60 -8.15%
DY 1.85 2.25 2.80 1.92 1.86 1.28 1.26 6.60%
P/NAPS 1.38 1.26 1.06 0.96 0.76 0.80 0.95 6.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 29/11/12 21/11/11 16/11/10 17/11/09 18/11/08 28/11/07 -
Price 5.19 4.73 4.01 5.20 4.32 3.48 4.18 -
P/RPS 3.10 2.62 2.29 3.38 1.68 1.10 1.49 12.97%
P/EPS 44.36 70.91 37.33 29.89 27.89 19.27 29.17 7.22%
EY 2.25 1.41 2.68 3.35 3.59 5.19 3.43 -6.77%
DY 1.93 2.11 2.74 1.92 1.62 1.44 1.20 8.23%
P/NAPS 1.32 1.34 1.08 0.96 0.87 0.71 0.99 4.90%

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