[HLIND] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 85.38%
YoY- -5.36%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,617,026 1,611,098 1,522,159 1,661,369 1,588,077 1,265,804 2,106,848 -4.31%
PBT 245,845 230,447 176,335 159,472 153,505 195,296 248,758 -0.19%
Tax -38,848 -66,174 -23,275 -30,076 -24,726 38,268 -37,039 0.79%
NP 206,997 164,273 153,060 129,396 128,779 233,564 211,719 -0.37%
-
NP to SH 177,728 129,821 124,024 97,470 102,993 164,434 143,357 3.64%
-
Tax Rate 15.80% 28.72% 13.20% 18.86% 16.11% -19.59% 14.89% -
Total Cost 1,410,029 1,446,825 1,369,099 1,531,973 1,459,298 1,032,240 1,895,129 -4.80%
-
Net Worth 1,319,930 1,190,282 1,267,376 1,134,734 1,165,638 1,136,343 1,365,304 -0.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 129,525 89,425 77,090 80,171 70,925 55,071 44,463 19.48%
Div Payout % 72.88% 68.88% 62.16% 82.25% 68.86% 33.49% 31.02% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,319,930 1,190,282 1,267,376 1,134,734 1,165,638 1,136,343 1,365,304 -0.56%
NOSH 308,394 308,363 308,363 308,351 308,370 268,639 261,552 2.78%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.80% 10.20% 10.06% 7.79% 8.11% 18.45% 10.05% -
ROE 13.46% 10.91% 9.79% 8.59% 8.84% 14.47% 10.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 524.34 522.47 493.62 538.79 514.99 471.19 805.52 -6.89%
EPS 57.63 42.10 40.22 31.61 33.40 61.21 54.81 0.83%
DPS 42.00 29.00 25.00 26.00 23.00 20.50 17.00 16.25%
NAPS 4.28 3.86 4.11 3.68 3.78 4.23 5.22 -3.25%
Adjusted Per Share Value based on latest NOSH - 308,324
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 493.14 491.33 464.21 506.66 484.31 386.03 642.52 -4.31%
EPS 54.20 39.59 37.82 29.73 31.41 50.15 43.72 3.64%
DPS 39.50 27.27 23.51 24.45 21.63 16.79 13.56 19.48%
NAPS 4.0254 3.63 3.8651 3.4606 3.5548 3.4655 4.1637 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.82 4.48 6.47 4.30 4.03 4.01 4.66 -
P/RPS 1.30 0.86 1.31 0.80 0.78 0.85 0.58 14.38%
P/EPS 11.83 10.64 16.09 13.60 12.07 6.55 8.50 5.65%
EY 8.45 9.40 6.22 7.35 8.29 15.26 11.76 -5.35%
DY 6.16 6.47 3.86 6.05 5.71 5.11 3.65 9.10%
P/NAPS 1.59 1.16 1.57 1.17 1.07 0.95 0.89 10.14%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 21/04/15 28/04/14 30/04/13 26/04/12 29/04/11 25/05/10 -
Price 6.84 4.80 6.50 4.23 4.16 3.82 4.31 -
P/RPS 1.30 0.92 1.32 0.79 0.81 0.81 0.54 15.75%
P/EPS 11.87 11.40 16.16 13.38 12.46 6.24 7.86 7.10%
EY 8.43 8.77 6.19 7.47 8.03 16.02 12.72 -6.62%
DY 6.14 6.04 3.85 6.15 5.53 5.37 3.94 7.66%
P/NAPS 1.60 1.24 1.58 1.15 1.10 0.90 0.83 11.54%

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