[HLIND] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

29-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- -84.43%

YoY- -37.98%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	519,119	524,487	516,529	556,231	540,023	402,125	671,957	-4.20%
YoY %	-1.02%	1.54%	-7.14%	3.00%	34.29%	-40.16%	-	-
Horiz. %	77.25%	78.05%	76.87%	82.78%	80.37%	59.84%	100.00%	-
PBT	66,949	74,997	56,403	44,645	58,756	49,486	67,611	-0.16%
YoY %	-10.73%	32.97%	26.34%	-24.02%	18.73%	-26.81%	-	-
Horiz. %	99.02%	110.92%	83.42%	66.03%	86.90%	73.19%	100.00%	-
Tax	-12,719	-14,919	-8,770	-11,418	-15,038	21,044	-10,949	2.52%
YoY %	14.75%	-70.11%	23.19%	24.07%	-171.46%	292.20%	-	-
Horiz. %	116.17%	136.26%	80.10%	104.28%	137.35%	-192.20%	100.00%	-
NP	54,230	60,078	47,633	33,227	43,718	70,530	56,662	-0.72%
YoY %	-9.73%	26.13%	43.36%	-24.00%	-38.02%	24.47%	-	-
Horiz. %	95.71%	106.03%	84.07%	58.64%	77.16%	124.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,822	48,169	36,074	20,552	33,136	45,502	40,522	1.69%
YoY %	-6.95%	33.53%	75.53%	-37.98%	-27.18%	12.29%	-	-
Horiz. %	110.61%	118.87%	89.02%	50.72%	81.77%	112.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.00%	19.89%	15.55%	25.58%	25.59%	-42.53%	16.19%	-
YoY %	-4.47%	27.91%	-39.21%	-0.04%	160.17%	-362.69%	-	-
Horiz. %	117.36%	122.85%	96.05%	158.00%	158.06%	-262.69%	100.00%	-
Total Cost	464,889	464,409	468,896	523,004	496,305	331,595	615,295	-4.56%
YoY %	0.10%	-0.96%	-10.35%	5.38%	49.67%	-46.11%	-	-
Horiz. %	75.56%	75.48%	76.21%	85.00%	80.66%	53.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,509	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	40,102	37,005	30,832	30,812	33,929	26,150	18,312	13.94%
YoY %	8.37%	20.02%	0.06%	-9.19%	29.75%	42.80%	-	-
Horiz. %	218.99%	202.08%	168.37%	168.26%	185.28%	142.80%	100.00%	-
Div Payout %	89.47%	76.82%	85.47%	149.93%	102.39%	57.47%	45.19%	-
YoY %	16.47%	-10.12%	-42.99%	46.43%	78.16%	27.17%	-	-
Horiz. %	197.99%	169.99%	189.13%	331.78%	226.58%	127.17%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,255,509	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-
NOSH	308,479	308,380	308,324	308,125	308,446	261,505	261,601	2.78%
YoY %	0.03%	0.02%	0.06%	-0.10%	17.95%	-0.04%	-	-
Horiz. %	117.92%	117.88%	117.86%	117.78%	117.91%	99.96%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	10.45%	11.45%	9.22%	5.97%	8.10%	17.54%	8.43%	-
YoY %	-8.73%	24.19%	54.44%	-26.30%	-53.82%	108.07%	-	-
Horiz. %	123.96%	135.82%	109.37%	70.82%	96.09%	208.07%	100.00%	-
ROE	3.57%	3.67%	2.98%	1.89%	2.89%	3.21%	3.10%	-
YoY %	-2.72%	23.15%	57.67%	-34.60%	-9.97%	3.55%	-	-
Horiz. %	115.16%	118.39%	96.13%	60.97%	93.23%	103.55%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	168.28	170.08	167.53	180.52	175.08	153.77	256.86	-6.80%
YoY %	-1.06%	1.52%	-7.20%	3.11%	13.86%	-40.13%	-	-
Horiz. %	65.51%	66.22%	65.22%	70.28%	68.16%	59.87%	100.00%	-
EPS	14.53	15.62	11.70	6.67	10.75	17.40	15.49	-1.06%
YoY %	-6.98%	33.50%	75.41%	-37.95%	-38.22%	12.33%	-	-
Horiz. %	93.80%	100.84%	75.53%	43.06%	69.40%	112.33%	100.00%	-
DPS	13.00	12.00	10.00	10.00	11.00	10.00	7.00	10.86%
YoY %	8.33%	20.00%	0.00%	-9.09%	10.00%	42.86%	-	-
Horiz. %	185.71%	171.43%	142.86%	142.86%	157.14%	142.86%	100.00%	-
NAPS	4.07	4.26	3.92	3.53	3.72	5.42	4.99	-3.33%
YoY %	-4.46%	8.67%	11.05%	-5.11%	-31.37%	8.62%	-	-
Horiz. %	81.56%	85.37%	78.56%	70.74%	74.55%	108.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 308,125
RPS	164.94	166.64	164.12	176.73	171.58	127.77	213.50	-4.20%
YoY %	-1.02%	1.54%	-7.14%	3.00%	34.29%	-40.15%	-	-
Horiz. %	77.26%	78.05%	76.87%	82.78%	80.37%	59.85%	100.00%	-
EPS	14.24	15.30	11.46	6.53	10.53	14.46	12.88	1.68%
YoY %	-6.93%	33.51%	75.50%	-37.99%	-27.18%	12.27%	-	-
Horiz. %	110.56%	118.79%	88.98%	50.70%	81.75%	112.27%	100.00%	-
DPS	12.74	11.76	9.80	9.79	10.78	8.31	5.82	13.94%
YoY %	8.33%	20.00%	0.10%	-9.18%	29.72%	42.78%	-	-
Horiz. %	218.90%	202.06%	168.38%	168.21%	185.22%	142.78%	100.00%	-
NAPS	3.9891	4.174	3.8402	3.4559	3.6457	4.5034	4.1476	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	5.70	8.42	5.42	4.45	3.93	5.20	3.77	-
P/RPS	3.39	4.95	3.24	2.47	2.24	3.38	1.47	14.93%
YoY %	-31.52%	52.78%	31.17%	10.27%	-33.73%	129.93%	-	-
Horiz. %	230.61%	336.73%	220.41%	168.03%	152.38%	229.93%	100.00%	-
P/EPS	39.23	53.91	46.32	66.72	36.58	29.89	24.34	8.27%
YoY %	-27.23%	16.39%	-30.58%	82.39%	22.38%	22.80%	-	-
Horiz. %	161.18%	221.49%	190.30%	274.12%	150.29%	122.80%	100.00%	-
EY	2.55	1.86	2.16	1.50	2.73	3.35	4.11	-7.64%
YoY %	37.10%	-13.89%	44.00%	-45.05%	-18.51%	-18.49%	-	-
Horiz. %	62.04%	45.26%	52.55%	36.50%	66.42%	81.51%	100.00%	-
DY	2.28	1.43	1.85	2.25	2.80	1.92	1.86	3.44%
YoY %	59.44%	-22.70%	-17.78%	-19.64%	45.83%	3.23%	-	-
Horiz. %	122.58%	76.88%	99.46%	120.97%	150.54%	103.23%	100.00%	-
P/NAPS	1.40	1.98	1.38	1.26	1.06	0.96	0.76	10.71%
YoY %	-29.29%	43.48%	9.52%	18.87%	10.42%	26.32%	-	-
Horiz. %	184.21%	260.53%	181.58%	165.79%	139.47%	126.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	11/11/14	22/11/13	29/11/12	21/11/11	16/11/10	17/11/09	-
Price	6.20	4.62	5.19	4.73	4.01	5.20	4.32	-
P/RPS	3.68	2.72	3.10	2.62	2.29	3.38	1.68	13.95%
YoY %	35.29%	-12.26%	18.32%	14.41%	-32.25%	101.19%	-	-
Horiz. %	219.05%	161.90%	184.52%	155.95%	136.31%	201.19%	100.00%	-
P/EPS	42.67	29.58	44.36	70.91	37.33	29.89	27.89	7.34%
YoY %	44.25%	-33.32%	-37.44%	89.95%	24.89%	7.17%	-	-
Horiz. %	152.99%	106.06%	159.05%	254.25%	133.85%	107.17%	100.00%	-
EY	2.34	3.38	2.25	1.41	2.68	3.35	3.59	-6.88%
YoY %	-30.77%	50.22%	59.57%	-47.39%	-20.00%	-6.69%	-	-
Horiz. %	65.18%	94.15%	62.67%	39.28%	74.65%	93.31%	100.00%	-
DY	2.10	2.60	1.93	2.11	2.74	1.92	1.62	4.41%
YoY %	-19.23%	34.72%	-8.53%	-22.99%	42.71%	18.52%	-	-
Horiz. %	129.63%	160.49%	119.14%	130.25%	169.14%	118.52%	100.00%	-
P/NAPS	1.52	1.08	1.32	1.34	1.08	0.96	0.87	9.74%
YoY %	40.74%	-18.18%	-1.49%	24.07%	12.50%	10.34%	-	-
Horiz. %	174.71%	124.14%	151.72%	154.02%	124.14%	110.34%	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