[HLIND] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 124.5%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,107,946 1,028,659 828,614 1,389,161 1,509,031 1,521,081 1,431,225 -4.17%
PBT 93,515 103,839 112,339 151,242 104,617 184,825 173,227 -9.75%
Tax -18,621 -18,097 44,423 -21,025 -20,829 -23,851 -18,610 0.00%
NP 74,894 85,742 156,762 130,217 83,788 160,974 154,617 -11.37%
-
NP to SH 52,578 69,394 104,315 90,971 63,231 90,779 86,597 -7.97%
-
Tax Rate 19.91% 17.43% -39.54% 13.90% 19.91% 12.90% 10.74% -
Total Cost 1,033,052 942,917 671,852 1,258,944 1,425,243 1,360,107 1,276,608 -3.46%
-
Net Worth 1,106,418 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 831,510 4.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 30,819 33,916 26,157 18,309 13,080 13,137 12,485 16.23%
Div Payout % 58.62% 48.88% 25.08% 20.13% 20.69% 14.47% 14.42% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,106,418 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 831,510 4.87%
NOSH 308,194 308,331 261,572 261,561 261,609 262,746 249,702 3.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.76% 8.34% 18.92% 9.37% 5.55% 10.58% 10.80% -
ROE 4.75% 6.00% 7.22% 6.86% 4.99% 7.92% 10.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 359.50 333.62 316.78 531.10 576.83 578.92 573.17 -7.47%
EPS 17.06 22.51 39.88 34.78 24.17 34.55 34.68 -11.14%
DPS 10.00 11.00 10.00 7.00 5.00 5.00 5.00 12.23%
NAPS 3.59 3.75 5.52 5.07 4.84 4.36 3.33 1.25%
Adjusted Per Share Value based on latest NOSH - 261,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 352.03 326.83 263.27 441.38 479.46 483.29 454.74 -4.17%
EPS 16.71 22.05 33.14 28.90 20.09 28.84 27.51 -7.96%
DPS 9.79 10.78 8.31 5.82 4.16 4.17 3.97 16.21%
NAPS 3.5154 3.6737 4.5876 4.2135 4.0231 3.6398 2.642 4.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.62 4.00 5.35 4.53 3.66 5.05 5.65 -
P/RPS 1.29 1.20 1.69 0.85 0.63 0.87 0.99 4.50%
P/EPS 27.08 17.77 13.42 13.02 15.14 14.62 16.29 8.83%
EY 3.69 5.63 7.45 7.68 6.60 6.84 6.14 -8.12%
DY 2.16 2.75 1.87 1.55 1.37 0.99 0.88 16.12%
P/NAPS 1.29 1.07 0.97 0.89 0.76 1.16 1.70 -4.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 4.40 4.28 5.72 4.67 3.50 4.28 5.55 -
P/RPS 1.22 1.28 1.81 0.88 0.61 0.74 0.97 3.89%
P/EPS 25.79 19.02 14.34 13.43 14.48 12.39 16.00 8.27%
EY 3.88 5.26 6.97 7.45 6.91 8.07 6.25 -7.63%
DY 2.27 2.57 1.75 1.50 1.43 1.17 0.90 16.65%
P/NAPS 1.23 1.14 1.04 0.92 0.72 0.98 1.67 -4.96%

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