[HLIND] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- 38.32%

YoY- 1.13%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	1,265,804	2,106,848	2,058,157	2,280,580	2,104,137	1,852,454	1,793,349	-5.63%
YoY %	-39.92%	2.37%	-9.75%	8.39%	13.59%	3.30%	-	-
Horiz. %	70.58%	117.48%	114.77%	127.17%	117.33%	103.30%	100.00%	-
PBT	195,296	248,758	59,296	251,836	246,200	88,622	78,411	16.41%
YoY %	-21.49%	319.52%	-76.45%	2.29%	177.81%	13.02%	-	-
Horiz. %	249.07%	317.25%	75.62%	321.17%	313.99%	113.02%	100.00%	-
Tax	38,268	-37,039	-27,591	-39,650	-34,892	-21,158	-40,171	-
YoY %	203.32%	-34.24%	30.41%	-13.64%	-64.91%	47.33%	-	-
Horiz. %	-95.26%	92.20%	68.68%	98.70%	86.86%	52.67%	100.00%	-
NP	233,564	211,719	31,705	212,186	211,308	67,464	38,240	35.18%
YoY %	10.32%	567.78%	-85.06%	0.42%	213.22%	76.42%	-	-
Horiz. %	610.78%	553.66%	82.91%	554.88%	552.58%	176.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,434	143,357	46,952	125,567	124,159	-4,306	38,240	27.50%
YoY %	14.70%	205.33%	-62.61%	1.13%	2,983.40%	-111.26%	-	-
Horiz. %	430.01%	374.89%	122.78%	328.37%	324.68%	-11.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.59%	14.89%	46.53%	15.74%	14.17%	23.87%	51.23%	-
YoY %	-231.56%	-68.00%	195.62%	11.08%	-40.64%	-53.41%	-	-
Horiz. %	-38.24%	29.07%	90.83%	30.72%	27.66%	46.59%	100.00%	-
Total Cost	1,032,240	1,895,129	2,026,452	2,068,394	1,892,829	1,784,990	1,755,109	-8.46%
YoY %	-45.53%	-6.48%	-2.03%	9.28%	6.04%	1.70%	-	-
Horiz. %	58.81%	107.98%	115.46%	117.85%	107.85%	101.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,343	1,365,304	1,263,388	1,176,862	869,950	269,686	317,365	23.67%
YoY %	-16.77%	8.07%	7.35%	35.28%	222.58%	-15.02%	-	-
Horiz. %	358.06%	430.20%	398.09%	370.82%	274.12%	84.98%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	55,071	44,463	26,157	39,403	24,644	10,113	22,761	15.85%
YoY %	23.86%	69.99%	-33.62%	59.89%	143.69%	-55.57%	-	-
Horiz. %	241.95%	195.35%	114.92%	173.12%	108.27%	44.43%	100.00%	-
Div Payout %	33.49%	31.02%	55.71%	31.38%	19.85%	0.00%	59.52%	-
YoY %	7.96%	-44.32%	77.53%	58.09%	0.00%	0.00%	-	-
Horiz. %	56.27%	52.12%	93.60%	52.72%	33.35%	0.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,136,343	1,365,304	1,263,388	1,176,862	869,950	269,686	317,365	23.67%
YoY %	-16.77%	8.07%	7.35%	35.28%	222.58%	-15.02%	-	-
Horiz. %	358.06%	430.20%	398.09%	370.82%	274.12%	84.98%	100.00%	-
NOSH	268,639	261,552	261,571	262,692	246,445	89,895	260,136	0.53%
YoY %	2.71%	-0.01%	-0.43%	6.59%	174.15%	-65.44%	-	-
Horiz. %	103.27%	100.54%	100.55%	100.98%	94.74%	34.56%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	18.45%	10.05%	1.54%	9.30%	10.04%	3.64%	2.13%	-
YoY %	83.58%	552.60%	-83.44%	-7.37%	175.82%	70.89%	-	-
Horiz. %	866.20%	471.83%	72.30%	436.62%	471.36%	170.89%	100.00%	-
ROE	14.47%	10.50%	3.72%	10.67%	14.27%	-1.60%	12.05%	-
YoY %	37.81%	182.26%	-65.14%	-25.23%	991.87%	-113.28%	-	-
Horiz. %	120.08%	87.14%	30.87%	88.55%	118.42%	-13.28%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	471.19	805.52	786.84	868.16	853.80	2,060.67	689.39	-6.14%
YoY %	-41.50%	2.37%	-9.37%	1.68%	-58.57%	198.91%	-	-
Horiz. %	68.35%	116.85%	114.14%	125.93%	123.85%	298.91%	100.00%	-
EPS	61.21	54.81	17.95	47.80	50.38	-1.72	14.70	26.82%
YoY %	11.68%	205.35%	-62.45%	-5.12%	3,029.07%	-111.70%	-	-
Horiz. %	416.39%	372.86%	122.11%	325.17%	342.72%	-11.70%	100.00%	-
DPS	20.50	17.00	10.00	15.00	10.00	11.25	8.75	15.23%
YoY %	20.59%	70.00%	-33.33%	50.00%	-11.11%	28.57%	-	-
Horiz. %	234.29%	194.29%	114.29%	171.43%	114.29%	128.57%	100.00%	-
NAPS	4.23	5.22	4.83	4.48	3.53	3.00	1.22	23.01%
YoY %	-18.97%	8.07%	7.81%	26.91%	17.67%	145.90%	-	-
Horiz. %	346.72%	427.87%	395.90%	367.21%	289.34%	245.90%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 262,749
RPS	386.03	642.52	627.67	695.50	641.69	564.94	546.91	-5.63%
YoY %	-39.92%	2.37%	-9.75%	8.39%	13.59%	3.30%	-	-
Horiz. %	70.58%	117.48%	114.77%	127.17%	117.33%	103.30%	100.00%	-
EPS	50.15	43.72	14.32	38.29	37.86	-1.31	11.66	27.51%
YoY %	14.71%	205.31%	-62.60%	1.14%	2,990.08%	-111.23%	-	-
Horiz. %	430.10%	374.96%	122.81%	328.39%	324.70%	-11.23%	100.00%	-
DPS	16.79	13.56	7.98	12.02	7.52	3.08	6.94	15.85%
YoY %	23.82%	69.92%	-33.61%	59.84%	144.16%	-55.62%	-	-
Horiz. %	241.93%	195.39%	114.99%	173.20%	108.36%	44.38%	100.00%	-
NAPS	3.4655	4.1637	3.8529	3.5891	2.6531	0.8225	0.9679	23.67%
YoY %	-16.77%	8.07%	7.35%	35.28%	222.57%	-15.02%	-	-
Horiz. %	358.04%	430.18%	398.07%	370.81%	274.11%	84.98%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	4.01	4.66	3.44	4.00	5.35	3.20	3.92	-
P/RPS	0.85	0.58	0.44	0.46	0.63	0.16	0.57	6.88%
YoY %	46.55%	31.82%	-4.35%	-26.98%	293.75%	-71.93%	-	-
Horiz. %	149.12%	101.75%	77.19%	80.70%	110.53%	28.07%	100.00%	-
P/EPS	6.55	8.50	19.16	8.37	10.62	-66.81	26.67	-20.85%
YoY %	-22.94%	-55.64%	128.91%	-21.19%	115.90%	-350.51%	-	-
Horiz. %	24.56%	31.87%	71.84%	31.38%	39.82%	-250.51%	100.00%	-
EY	15.26	11.76	5.22	11.95	9.42	-1.50	3.75	26.33%
YoY %	29.76%	125.29%	-56.32%	26.86%	728.00%	-140.00%	-	-
Horiz. %	406.93%	313.60%	139.20%	318.67%	251.20%	-40.00%	100.00%	-
DY	5.11	3.65	2.91	3.75	1.87	3.52	2.23	14.81%
YoY %	40.00%	25.43%	-22.40%	100.53%	-46.88%	57.85%	-	-
Horiz. %	229.15%	163.68%	130.49%	168.16%	83.86%	157.85%	100.00%	-
P/NAPS	0.95	0.89	0.71	0.89	1.52	1.07	3.21	-18.35%
YoY %	6.74%	25.35%	-20.22%	-41.45%	42.06%	-66.67%	-	-
Horiz. %	29.60%	27.73%	22.12%	27.73%	47.35%	33.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	25/05/10	18/05/09	22/05/08	23/05/07	23/05/06	16/05/05	-
Price	3.82	4.31	4.18	4.10	5.35	4.02	3.72	-
P/RPS	0.81	0.54	0.53	0.47	0.63	0.20	0.54	6.98%
YoY %	50.00%	1.89%	12.77%	-25.40%	215.00%	-62.96%	-	-
Horiz. %	150.00%	100.00%	98.15%	87.04%	116.67%	37.04%	100.00%	-
P/EPS	6.24	7.86	23.29	8.58	10.62	-83.92	25.31	-20.80%
YoY %	-20.61%	-66.25%	171.45%	-19.21%	112.65%	-431.57%	-	-
Horiz. %	24.65%	31.05%	92.02%	33.90%	41.96%	-331.57%	100.00%	-
EY	16.02	12.72	4.29	11.66	9.42	-1.19	3.95	26.26%
YoY %	25.94%	196.50%	-63.21%	23.78%	891.60%	-130.13%	-	-
Horiz. %	405.57%	322.03%	108.61%	295.19%	238.48%	-30.13%	100.00%	-
DY	5.37	3.94	2.39	3.66	1.87	2.80	2.35	14.75%
YoY %	36.29%	64.85%	-34.70%	95.72%	-33.21%	19.15%	-	-
Horiz. %	228.51%	167.66%	101.70%	155.74%	79.57%	119.15%	100.00%	-
P/NAPS	0.90	0.83	0.87	0.92	1.52	1.34	3.05	-18.39%
YoY %	8.43%	-4.60%	-5.43%	-39.47%	13.43%	-56.07%	-	-
Horiz. %	29.51%	27.21%	28.52%	30.16%	49.84%	43.93%	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