[HLIND] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -75.56%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 565,754 519,119 524,487 516,529 556,231 540,023 402,125 5.84%
PBT 91,441 66,949 74,997 56,403 44,645 58,756 49,486 10.76%
Tax -14,132 -12,719 -14,919 -8,770 -11,418 -15,038 21,044 -
NP 77,309 54,230 60,078 47,633 33,227 43,718 70,530 1.53%
-
NP to SH 64,766 44,822 48,169 36,074 20,552 33,136 45,502 6.05%
-
Tax Rate 15.45% 19.00% 19.89% 15.55% 25.58% 25.59% -42.53% -
Total Cost 488,445 464,889 464,409 468,896 523,004 496,305 331,595 6.66%
-
Net Worth 1,376,161 1,255,509 1,313,700 1,208,633 1,087,684 1,147,419 1,417,361 -0.48%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 46,283 40,102 37,005 30,832 30,812 33,929 26,150 9.97%
Div Payout % 71.46% 89.47% 76.82% 85.47% 149.93% 102.39% 57.47% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,376,161 1,255,509 1,313,700 1,208,633 1,087,684 1,147,419 1,417,361 -0.48%
NOSH 308,556 308,479 308,380 308,324 308,125 308,446 261,505 2.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.66% 10.45% 11.45% 9.22% 5.97% 8.10% 17.54% -
ROE 4.71% 3.57% 3.67% 2.98% 1.89% 2.89% 3.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 183.36 168.28 170.08 167.53 180.52 175.08 153.77 2.97%
EPS 20.99 14.53 15.62 11.70 6.67 10.75 17.40 3.17%
DPS 15.00 13.00 12.00 10.00 10.00 11.00 10.00 6.98%
NAPS 4.46 4.07 4.26 3.92 3.53 3.72 5.42 -3.19%
Adjusted Per Share Value based on latest NOSH - 308,324
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 172.54 158.31 159.95 157.52 169.63 164.69 122.64 5.84%
EPS 19.75 13.67 14.69 11.00 6.27 10.11 13.88 6.04%
DPS 14.11 12.23 11.29 9.40 9.40 10.35 7.98 9.95%
NAPS 4.1969 3.8289 4.0064 3.6859 3.3171 3.4993 4.3225 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 9.25 5.70 8.42 5.42 4.45 3.93 5.20 -
P/RPS 5.04 3.39 4.95 3.24 2.47 2.24 3.38 6.87%
P/EPS 44.07 39.23 53.91 46.32 66.72 36.58 29.89 6.67%
EY 2.27 2.55 1.86 2.16 1.50 2.73 3.35 -6.27%
DY 1.62 2.28 1.43 1.85 2.25 2.80 1.92 -2.78%
P/NAPS 2.07 1.40 1.98 1.38 1.26 1.06 0.96 13.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 17/11/15 11/11/14 22/11/13 29/11/12 21/11/11 16/11/10 -
Price 9.65 6.20 4.62 5.19 4.73 4.01 5.20 -
P/RPS 5.26 3.68 2.72 3.10 2.62 2.29 3.38 7.64%
P/EPS 45.97 42.67 29.58 44.36 70.91 37.33 29.89 7.43%
EY 2.18 2.34 3.38 2.25 1.41 2.68 3.35 -6.90%
DY 1.55 2.10 2.60 1.93 2.11 2.74 1.92 -3.50%
P/NAPS 2.16 1.52 1.08 1.32 1.34 1.08 0.96 14.45%

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