[HLIND] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 116.73%
YoY- 48.7%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,127,279 1,061,998 1,060,045 1,015,875 1,107,946 1,028,659 828,614 5.25%
PBT 182,420 163,077 162,191 113,978 93,515 103,839 112,339 8.40%
Tax -26,059 -25,651 -54,213 -15,664 -18,621 -18,097 44,423 -
NP 156,361 137,426 107,978 98,314 74,894 85,742 156,762 -0.04%
-
NP to SH 133,433 119,075 83,789 78,182 52,578 69,394 104,315 4.18%
-
Tax Rate 14.29% 15.73% 33.43% 13.74% 19.91% 17.43% -39.54% -
Total Cost 970,918 924,572 952,067 917,561 1,033,052 942,917 671,852 6.32%
-
Net Worth 1,401,257 1,279,878 1,141,035 1,221,304 1,106,418 1,156,244 1,443,878 -0.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 46,297 40,092 37,006 30,841 30,819 33,916 26,157 9.97%
Div Payout % 34.70% 33.67% 44.17% 39.45% 58.62% 48.88% 25.08% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,401,257 1,279,878 1,141,035 1,221,304 1,106,418 1,156,244 1,443,878 -0.49%
NOSH 327,905 308,404 308,387 308,410 308,194 308,331 261,572 3.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.87% 12.94% 10.19% 9.68% 6.76% 8.34% 18.92% -
ROE 9.52% 9.30% 7.34% 6.40% 4.75% 6.00% 7.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 365.23 344.35 343.74 329.39 359.50 333.62 316.78 2.39%
EPS 43.26 38.61 27.17 25.35 17.06 22.51 39.88 1.36%
DPS 15.00 13.00 12.00 10.00 10.00 11.00 10.00 6.98%
NAPS 4.54 4.15 3.70 3.96 3.59 3.75 5.52 -3.20%
Adjusted Per Share Value based on latest NOSH - 308,257
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 358.17 337.43 336.81 322.77 352.03 326.83 263.27 5.25%
EPS 42.40 37.83 26.62 24.84 16.71 22.05 33.14 4.18%
DPS 14.71 12.74 11.76 9.80 9.79 10.78 8.31 9.97%
NAPS 4.4522 4.0665 3.6254 3.8804 3.5154 3.6737 4.5876 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 9.40 5.93 4.49 4.84 4.62 4.00 5.35 -
P/RPS 2.57 1.72 1.31 1.47 1.29 1.20 1.69 7.22%
P/EPS 21.74 15.36 16.53 19.09 27.08 17.77 13.42 8.36%
EY 4.60 6.51 6.05 5.24 3.69 5.63 7.45 -7.71%
DY 1.60 2.19 2.67 2.07 2.16 2.75 1.87 -2.56%
P/NAPS 2.07 1.43 1.21 1.22 1.29 1.07 0.97 13.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 06/02/17 02/02/16 22/01/15 28/01/14 31/01/13 09/02/12 21/02/11 -
Price 9.76 5.62 4.35 5.31 4.40 4.28 5.72 -
P/RPS 2.67 1.63 1.27 1.61 1.22 1.28 1.81 6.68%
P/EPS 22.58 14.56 16.01 20.95 25.79 19.02 14.34 7.85%
EY 4.43 6.87 6.25 4.77 3.88 5.26 6.97 -7.26%
DY 1.54 2.31 2.76 1.88 2.27 2.57 1.75 -2.10%
P/NAPS 2.15 1.35 1.18 1.34 1.23 1.14 1.04 12.85%

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