[HLIND] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Sep-2011 [#1]

Profit Trend

QoQ- -84.9%

YoY- -27.18%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	524,487	516,529	556,231	540,023	402,125	671,957	825,776	-7.28%
YoY %	1.54%	-7.14%	3.00%	34.29%	-40.16%	-18.63%	-	-
Horiz. %	63.51%	62.55%	67.36%	65.40%	48.70%	81.37%	100.00%	-
PBT	74,997	56,403	44,645	58,756	49,486	67,611	88,056	-2.63%
YoY %	32.97%	26.34%	-24.02%	18.73%	-26.81%	-23.22%	-	-
Horiz. %	85.17%	64.05%	50.70%	66.73%	56.20%	76.78%	100.00%	-
Tax	-14,919	-8,770	-11,418	-15,038	21,044	-10,949	-14,283	0.72%
YoY %	-70.11%	23.19%	24.07%	-171.46%	292.20%	23.34%	-	-
Horiz. %	104.45%	61.40%	79.94%	105.29%	-147.34%	76.66%	100.00%	-
NP	60,078	47,633	33,227	43,718	70,530	56,662	73,773	-3.36%
YoY %	26.13%	43.36%	-24.00%	-38.02%	24.47%	-23.19%	-	-
Horiz. %	81.44%	64.57%	45.04%	59.26%	95.60%	76.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,169	36,074	20,552	33,136	45,502	40,522	47,267	0.31%
YoY %	33.53%	75.53%	-37.98%	-27.18%	12.29%	-14.27%	-	-
Horiz. %	101.91%	76.32%	43.48%	70.10%	96.27%	85.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	15.55%	25.58%	25.59%	-42.53%	16.19%	16.22%	-
YoY %	27.91%	-39.21%	-0.04%	160.17%	-362.69%	-0.18%	-	-
Horiz. %	122.63%	95.87%	157.71%	157.77%	-262.21%	99.82%	100.00%	-
Total Cost	464,409	468,896	523,004	496,305	331,595	615,295	752,003	-7.71%
YoY %	-0.96%	-10.35%	5.38%	49.67%	-46.11%	-18.18%	-	-
Horiz. %	61.76%	62.35%	69.55%	66.00%	44.09%	81.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	0.50%
YoY %	8.69%	11.12%	-5.21%	-19.05%	8.58%	2.42%	-	-
Horiz. %	103.07%	94.83%	85.34%	90.02%	111.20%	102.42%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	37,005	30,832	30,812	33,929	26,150	18,312	13,086	18.90%
YoY %	20.02%	0.06%	-9.19%	29.75%	42.80%	39.94%	-	-
Horiz. %	282.78%	235.61%	235.46%	259.28%	199.83%	139.94%	100.00%	-
Div Payout %	76.82%	85.47%	149.93%	102.39%	57.47%	45.19%	27.69%	-
YoY %	-10.12%	-42.99%	46.43%	78.16%	27.17%	63.20%	-	-
Horiz. %	277.43%	308.67%	541.46%	369.77%	207.55%	163.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	0.50%
YoY %	8.69%	11.12%	-5.21%	-19.05%	8.58%	2.42%	-	-
Horiz. %	103.07%	94.83%	85.34%	90.02%	111.20%	102.42%	100.00%	-
NOSH	308,380	308,324	308,125	308,446	261,505	261,601	261,722	2.77%
YoY %	0.02%	0.06%	-0.10%	17.95%	-0.04%	-0.05%	-	-
Horiz. %	117.83%	117.81%	117.73%	117.85%	99.92%	99.95%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	11.45%	9.22%	5.97%	8.10%	17.54%	8.43%	8.93%	-
YoY %	24.19%	54.44%	-26.30%	-53.82%	108.07%	-5.60%	-	-
Horiz. %	128.22%	103.25%	66.85%	90.71%	196.42%	94.40%	100.00%	-
ROE	3.67%	2.98%	1.89%	2.89%	3.21%	3.10%	3.71%	-
YoY %	23.15%	57.67%	-34.60%	-9.97%	3.55%	-16.44%	-	-
Horiz. %	98.92%	80.32%	50.94%	77.90%	86.52%	83.56%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	170.08	167.53	180.52	175.08	153.77	256.86	315.52	-9.78%
YoY %	1.52%	-7.20%	3.11%	13.86%	-40.13%	-18.59%	-	-
Horiz. %	53.90%	53.10%	57.21%	55.49%	48.74%	81.41%	100.00%	-
EPS	15.62	11.70	6.67	10.75	17.40	15.49	18.06	-2.38%
YoY %	33.50%	75.41%	-37.95%	-38.22%	12.33%	-14.23%	-	-
Horiz. %	86.49%	64.78%	36.93%	59.52%	96.35%	85.77%	100.00%	-
DPS	12.00	10.00	10.00	11.00	10.00	7.00	5.00	15.70%
YoY %	20.00%	0.00%	-9.09%	10.00%	42.86%	40.00%	-	-
Horiz. %	240.00%	200.00%	200.00%	220.00%	200.00%	140.00%	100.00%	-
NAPS	4.26	3.92	3.53	3.72	5.42	4.99	4.87	-2.20%
YoY %	8.67%	11.05%	-5.11%	-31.37%	8.62%	2.46%	-	-
Horiz. %	87.47%	80.49%	72.48%	76.39%	111.29%	102.46%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 308,446
RPS	166.64	164.12	176.73	171.58	127.77	213.50	262.37	-7.28%
YoY %	1.54%	-7.14%	3.00%	34.29%	-40.15%	-18.63%	-	-
Horiz. %	63.51%	62.55%	67.36%	65.40%	48.70%	81.37%	100.00%	-
EPS	15.30	11.46	6.53	10.53	14.46	12.88	15.02	0.30%
YoY %	33.51%	75.50%	-37.99%	-27.18%	12.27%	-14.25%	-	-
Horiz. %	101.86%	76.30%	43.48%	70.11%	96.27%	85.75%	100.00%	-
DPS	11.76	9.80	9.79	10.78	8.31	5.82	4.16	18.90%
YoY %	20.00%	0.10%	-9.18%	29.72%	42.78%	39.90%	-	-
Horiz. %	282.69%	235.58%	235.34%	259.13%	199.76%	139.90%	100.00%	-
NAPS	4.174	3.8402	3.4559	3.6457	4.5034	4.1476	4.0497	0.50%
YoY %	8.69%	11.12%	-5.21%	-19.05%	8.58%	2.42%	-	-
Horiz. %	103.07%	94.83%	85.34%	90.02%	111.20%	102.42%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	8.42	5.42	4.45	3.93	5.20	3.77	3.90	-
P/RPS	4.95	3.24	2.47	2.24	3.38	1.47	1.24	25.93%
YoY %	52.78%	31.17%	10.27%	-33.73%	129.93%	18.55%	-	-
Horiz. %	399.19%	261.29%	199.19%	180.65%	272.58%	118.55%	100.00%	-
P/EPS	53.91	46.32	66.72	36.58	29.89	24.34	21.59	16.46%
YoY %	16.39%	-30.58%	82.39%	22.38%	22.80%	12.74%	-	-
Horiz. %	249.70%	214.54%	309.03%	169.43%	138.44%	112.74%	100.00%	-
EY	1.86	2.16	1.50	2.73	3.35	4.11	4.63	-14.09%
YoY %	-13.89%	44.00%	-45.05%	-18.51%	-18.49%	-11.23%	-	-
Horiz. %	40.17%	46.65%	32.40%	58.96%	72.35%	88.77%	100.00%	-
DY	1.43	1.85	2.25	2.80	1.92	1.86	1.28	1.86%
YoY %	-22.70%	-17.78%	-19.64%	45.83%	3.23%	45.31%	-	-
Horiz. %	111.72%	144.53%	175.78%	218.75%	150.00%	145.31%	100.00%	-
P/NAPS	1.98	1.38	1.26	1.06	0.96	0.76	0.80	16.29%
YoY %	43.48%	9.52%	18.87%	10.42%	26.32%	-5.00%	-	-
Horiz. %	247.50%	172.50%	157.50%	132.50%	120.00%	95.00%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	11/11/14	22/11/13	29/11/12	21/11/11	16/11/10	17/11/09	18/11/08	-
Price	4.62	5.19	4.73	4.01	5.20	4.32	3.48	-
P/RPS	2.72	3.10	2.62	2.29	3.38	1.68	1.10	16.27%
YoY %	-12.26%	18.32%	14.41%	-32.25%	101.19%	52.73%	-	-
Horiz. %	247.27%	281.82%	238.18%	208.18%	307.27%	152.73%	100.00%	-
P/EPS	29.58	44.36	70.91	37.33	29.89	27.89	19.27	7.40%
YoY %	-33.32%	-37.44%	89.95%	24.89%	7.17%	44.73%	-	-
Horiz. %	153.50%	230.20%	367.98%	193.72%	155.11%	144.73%	100.00%	-
EY	3.38	2.25	1.41	2.68	3.35	3.59	5.19	-6.89%
YoY %	50.22%	59.57%	-47.39%	-20.00%	-6.69%	-30.83%	-	-
Horiz. %	65.13%	43.35%	27.17%	51.64%	64.55%	69.17%	100.00%	-
DY	2.60	1.93	2.11	2.74	1.92	1.62	1.44	10.34%
YoY %	34.72%	-8.53%	-22.99%	42.71%	18.52%	12.50%	-	-
Horiz. %	180.56%	134.03%	146.53%	190.28%	133.33%	112.50%	100.00%	-
P/NAPS	1.08	1.32	1.34	1.08	0.96	0.87	0.71	7.23%
YoY %	-18.18%	-1.49%	24.07%	12.50%	10.34%	22.54%	-	-
Horiz. %	152.11%	185.92%	188.73%	152.11%	135.21%	122.54%	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