[HLIND] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

29-Apr-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 57.63%

YoY- 14.7%

Quarter Report

HLI 3rd Qtr (31.3.2011).pdf

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Cumulative Result
Revenue	1,522,159	1,661,369	1,588,077	1,265,804	2,106,848	2,058,157	2,280,580	-6.51%
YoY %	-8.38%	4.62%	25.46%	-39.92%	2.37%	-9.75%	-	-
Horiz. %	66.74%	72.85%	69.63%	55.50%	92.38%	90.25%	100.00%	-
PBT	176,335	159,472	153,505	195,296	248,758	59,296	251,836	-5.76%
YoY %	10.57%	3.89%	-21.40%	-21.49%	319.52%	-76.45%	-	-
Horiz. %	70.02%	63.32%	60.95%	77.55%	98.78%	23.55%	100.00%	-
Tax	-23,275	-30,076	-24,726	38,268	-37,039	-27,591	-39,650	-8.49%
YoY %	22.61%	-21.64%	-164.61%	203.32%	-34.24%	30.41%	-	-
Horiz. %	58.70%	75.85%	62.36%	-96.51%	93.41%	69.59%	100.00%	-
NP	153,060	129,396	128,779	233,564	211,719	31,705	212,186	-5.29%
YoY %	18.29%	0.48%	-44.86%	10.32%	567.78%	-85.06%	-	-
Horiz. %	72.13%	60.98%	60.69%	110.08%	99.78%	14.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,024	97,470	102,993	164,434	143,357	46,952	125,567	-0.20%
YoY %	27.24%	-5.36%	-37.37%	14.70%	205.33%	-62.61%	-	-
Horiz. %	98.77%	77.62%	82.02%	130.95%	114.17%	37.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.20%	18.86%	16.11%	-19.59%	14.89%	46.53%	15.74%	-
YoY %	-30.01%	17.07%	182.24%	-231.56%	-68.00%	195.62%	-	-
Horiz. %	83.86%	119.82%	102.35%	-124.46%	94.60%	295.62%	100.00%	-
Total Cost	1,369,099	1,531,973	1,459,298	1,032,240	1,895,129	2,026,452	2,068,394	-6.64%
YoY %	-10.63%	4.98%	41.37%	-45.53%	-6.48%	-2.03%	-	-
Horiz. %	66.19%	74.07%	70.55%	49.91%	91.62%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,267,376	1,134,734	1,165,638	1,136,343	1,365,304	1,263,388	1,176,862	1.24%
YoY %	11.69%	-2.65%	2.58%	-16.77%	8.07%	7.35%	-	-
Horiz. %	107.69%	96.42%	99.05%	96.56%	116.01%	107.35%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	77,090	80,171	70,925	55,071	44,463	26,157	39,403	11.82%
YoY %	-3.84%	13.04%	28.79%	23.86%	69.99%	-33.62%	-	-
Horiz. %	195.65%	203.46%	180.00%	139.76%	112.84%	66.38%	100.00%	-
Div Payout %	62.16%	82.25%	68.86%	33.49%	31.02%	55.71%	31.38%	-
YoY %	-24.43%	19.45%	105.61%	7.96%	-44.32%	77.53%	-	-
Horiz. %	198.09%	262.11%	219.44%	106.72%	98.85%	177.53%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	1,267,376	1,134,734	1,165,638	1,136,343	1,365,304	1,263,388	1,176,862	1.24%
YoY %	11.69%	-2.65%	2.58%	-16.77%	8.07%	7.35%	-	-
Horiz. %	107.69%	96.42%	99.05%	96.56%	116.01%	107.35%	100.00%	-
NOSH	308,363	308,351	308,370	268,639	261,552	261,571	262,692	2.70%
YoY %	0.00%	-0.01%	14.79%	2.71%	-0.01%	-0.43%	-	-
Horiz. %	117.39%	117.38%	117.39%	102.26%	99.57%	99.57%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	10.06%	7.79%	8.11%	18.45%	10.05%	1.54%	9.30%	-
YoY %	29.14%	-3.95%	-56.04%	83.58%	552.60%	-83.44%	-	-
Horiz. %	108.17%	83.76%	87.20%	198.39%	108.06%	16.56%	100.00%	-
ROE	9.79%	8.59%	8.84%	14.47%	10.50%	3.72%	10.67%	-
YoY %	13.97%	-2.83%	-38.91%	37.81%	182.26%	-65.14%	-	-
Horiz. %	91.75%	80.51%	82.85%	135.61%	98.41%	34.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	493.62	538.79	514.99	471.19	805.52	786.84	868.16	-8.97%
YoY %	-8.38%	4.62%	9.30%	-41.50%	2.37%	-9.37%	-	-
Horiz. %	56.86%	62.06%	59.32%	54.27%	92.78%	90.63%	100.00%	-
EPS	40.22	31.61	33.40	61.21	54.81	17.95	47.80	-2.83%
YoY %	27.24%	-5.36%	-45.43%	11.68%	205.35%	-62.45%	-	-
Horiz. %	84.14%	66.13%	69.87%	128.05%	114.67%	37.55%	100.00%	-
DPS	25.00	26.00	23.00	20.50	17.00	10.00	15.00	8.88%
YoY %	-3.85%	13.04%	12.20%	20.59%	70.00%	-33.33%	-	-
Horiz. %	166.67%	173.33%	153.33%	136.67%	113.33%	66.67%	100.00%	-
NAPS	4.11	3.68	3.78	4.23	5.22	4.83	4.48	-1.42%
YoY %	11.68%	-2.65%	-10.64%	-18.97%	8.07%	7.81%	-	-
Horiz. %	91.74%	82.14%	84.37%	94.42%	116.52%	107.81%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 283,046
RPS	464.21	506.66	484.31	386.03	642.52	627.67	695.50	-6.51%
YoY %	-8.38%	4.61%	25.46%	-39.92%	2.37%	-9.75%	-	-
Horiz. %	66.74%	72.85%	69.63%	55.50%	92.38%	90.25%	100.00%	-
EPS	37.82	29.73	31.41	50.15	43.72	14.32	38.29	-0.20%
YoY %	27.21%	-5.35%	-37.37%	14.71%	205.31%	-62.60%	-	-
Horiz. %	98.77%	77.64%	82.03%	130.97%	114.18%	37.40%	100.00%	-
DPS	23.51	24.45	21.63	16.79	13.56	7.98	12.02	11.82%
YoY %	-3.84%	13.04%	28.83%	23.82%	69.92%	-33.61%	-	-
Horiz. %	195.59%	203.41%	179.95%	139.68%	112.81%	66.39%	100.00%	-
NAPS	3.8651	3.4606	3.5548	3.4655	4.1637	3.8529	3.5891	1.24%
YoY %	11.69%	-2.65%	2.58%	-16.77%	8.07%	7.35%	-	-
Horiz. %	107.69%	96.42%	99.04%	96.56%	116.01%	107.35%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	6.47	4.30	4.03	4.01	4.66	3.44	4.00	-
P/RPS	1.31	0.80	0.78	0.85	0.58	0.44	0.46	19.04%
YoY %	63.75%	2.56%	-8.24%	46.55%	31.82%	-4.35%	-	-
Horiz. %	284.78%	173.91%	169.57%	184.78%	126.09%	95.65%	100.00%	-
P/EPS	16.09	13.60	12.07	6.55	8.50	19.16	8.37	11.50%
YoY %	18.31%	12.68%	84.27%	-22.94%	-55.64%	128.91%	-	-
Horiz. %	192.23%	162.49%	144.21%	78.26%	101.55%	228.91%	100.00%	-
EY	6.22	7.35	8.29	15.26	11.76	5.22	11.95	-10.30%
YoY %	-15.37%	-11.34%	-45.67%	29.76%	125.29%	-56.32%	-	-
Horiz. %	52.05%	61.51%	69.37%	127.70%	98.41%	43.68%	100.00%	-
DY	3.86	6.05	5.71	5.11	3.65	2.91	3.75	0.48%
YoY %	-36.20%	5.95%	11.74%	40.00%	25.43%	-22.40%	-	-
Horiz. %	102.93%	161.33%	152.27%	136.27%	97.33%	77.60%	100.00%	-
P/NAPS	1.57	1.17	1.07	0.95	0.89	0.71	0.89	9.91%
YoY %	34.19%	9.35%	12.63%	6.74%	25.35%	-20.22%	-	-
Horiz. %	176.40%	131.46%	120.22%	106.74%	100.00%	79.78%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	28/04/14	30/04/13	26/04/12	29/04/11	25/05/10	18/05/09	22/05/08	-
Price	6.50	4.23	4.16	3.82	4.31	4.18	4.10	-
P/RPS	1.32	0.79	0.81	0.81	0.54	0.53	0.47	18.77%
YoY %	67.09%	-2.47%	0.00%	50.00%	1.89%	12.77%	-	-
Horiz. %	280.85%	168.09%	172.34%	172.34%	114.89%	112.77%	100.00%	-
P/EPS	16.16	13.38	12.46	6.24	7.86	23.29	8.58	11.12%
YoY %	20.78%	7.38%	99.68%	-20.61%	-66.25%	171.45%	-	-
Horiz. %	188.34%	155.94%	145.22%	72.73%	91.61%	271.45%	100.00%	-
EY	6.19	7.47	8.03	16.02	12.72	4.29	11.66	-10.01%
YoY %	-17.14%	-6.97%	-49.88%	25.94%	196.50%	-63.21%	-	-
Horiz. %	53.09%	64.07%	68.87%	137.39%	109.09%	36.79%	100.00%	-
DY	3.85	6.15	5.53	5.37	3.94	2.39	3.66	0.84%
YoY %	-37.40%	11.21%	2.98%	36.29%	64.85%	-34.70%	-	-
Horiz. %	105.19%	168.03%	151.09%	146.72%	107.65%	65.30%	100.00%	-
P/NAPS	1.58	1.15	1.10	0.90	0.83	0.87	0.92	9.42%
YoY %	37.39%	4.55%	22.22%	8.43%	-4.60%	-5.43%	-	-
Horiz. %	171.74%	125.00%	119.57%	97.83%	90.22%	94.57%	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