[HLIND] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 129.25%
YoY- 14.67%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,015,875 1,107,946 1,028,659 828,614 1,389,161 1,509,031 1,521,081 -6.50%
PBT 113,978 93,515 103,839 112,339 151,242 104,617 184,825 -7.73%
Tax -15,664 -18,621 -18,097 44,423 -21,025 -20,829 -23,851 -6.76%
NP 98,314 74,894 85,742 156,762 130,217 83,788 160,974 -7.88%
-
NP to SH 78,182 52,578 69,394 104,315 90,971 63,231 90,779 -2.45%
-
Tax Rate 13.74% 19.91% 17.43% -39.54% 13.90% 19.91% 12.90% -
Total Cost 917,561 1,033,052 942,917 671,852 1,258,944 1,425,243 1,360,107 -6.34%
-
Net Worth 1,221,304 1,106,418 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 1.07%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 30,841 30,819 33,916 26,157 18,309 13,080 13,137 15.26%
Div Payout % 39.45% 58.62% 48.88% 25.08% 20.13% 20.69% 14.47% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,221,304 1,106,418 1,156,244 1,443,878 1,326,115 1,266,189 1,145,575 1.07%
NOSH 308,410 308,194 308,331 261,572 261,561 261,609 262,746 2.70%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.68% 6.76% 8.34% 18.92% 9.37% 5.55% 10.58% -
ROE 6.40% 4.75% 6.00% 7.22% 6.86% 4.99% 7.92% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 329.39 359.50 333.62 316.78 531.10 576.83 578.92 -8.96%
EPS 25.35 17.06 22.51 39.88 34.78 24.17 34.55 -5.02%
DPS 10.00 10.00 11.00 10.00 7.00 5.00 5.00 12.23%
NAPS 3.96 3.59 3.75 5.52 5.07 4.84 4.36 -1.58%
Adjusted Per Share Value based on latest NOSH - 261,623
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 322.77 352.03 326.83 263.27 441.38 479.46 483.29 -6.50%
EPS 24.84 16.71 22.05 33.14 28.90 20.09 28.84 -2.45%
DPS 9.80 9.79 10.78 8.31 5.82 4.16 4.17 15.29%
NAPS 3.8804 3.5154 3.6737 4.5876 4.2135 4.0231 3.6398 1.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.84 4.62 4.00 5.35 4.53 3.66 5.05 -
P/RPS 1.47 1.29 1.20 1.69 0.85 0.63 0.87 9.12%
P/EPS 19.09 27.08 17.77 13.42 13.02 15.14 14.62 4.54%
EY 5.24 3.69 5.63 7.45 7.68 6.60 6.84 -4.34%
DY 2.07 2.16 2.75 1.87 1.55 1.37 0.99 13.06%
P/NAPS 1.22 1.29 1.07 0.97 0.89 0.76 1.16 0.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/01/14 31/01/13 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 -
Price 5.31 4.40 4.28 5.72 4.67 3.50 4.28 -
P/RPS 1.61 1.22 1.28 1.81 0.88 0.61 0.74 13.81%
P/EPS 20.95 25.79 19.02 14.34 13.43 14.48 12.39 9.14%
EY 4.77 3.88 5.26 6.97 7.45 6.91 8.07 -8.38%
DY 1.88 2.27 2.57 1.75 1.50 1.43 1.17 8.21%
P/NAPS 1.34 1.23 1.14 1.04 0.92 0.72 0.98 5.34%

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