[HLIND] YoY Quarter Result on 30-Jun-2013 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 11.65%

YoY- 72.94%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	573,603	527,800	536,321	535,847	584,547	537,429	391,303	6.57%
YoY %	8.68%	-1.59%	0.09%	-8.33%	8.77%	37.34%	-	-
Horiz. %	146.59%	134.88%	137.06%	136.94%	149.38%	137.34%	100.00%	-
PBT	97,299	70,053	61,342	58,690	59,371	61,250	45,659	13.42%
YoY %	38.89%	14.20%	4.52%	-1.15%	-3.07%	34.15%	-	-
Horiz. %	213.10%	153.43%	134.35%	128.54%	130.03%	134.15%	100.00%	-
Tax	-13,716	-15,804	-6,432	4,069	-20,955	7,040	36,178	-
YoY %	13.21%	-145.71%	-258.07%	119.42%	-397.66%	-80.54%	-	-
Horiz. %	-37.91%	-43.68%	-17.78%	11.25%	-57.92%	19.46%	100.00%	-
NP	83,583	54,249	54,910	62,759	38,416	68,290	81,837	0.35%
YoY %	54.07%	-1.20%	-12.51%	63.37%	-43.75%	-16.55%	-	-
Horiz. %	102.13%	66.29%	67.10%	76.69%	46.94%	83.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,494	43,411	43,478	50,121	28,982	54,945	50,921	5.31%
YoY %	60.08%	-0.15%	-13.25%	72.94%	-47.25%	7.90%	-	-
Horiz. %	136.47%	85.25%	85.38%	98.43%	56.92%	107.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.10%	22.56%	10.49%	-6.93%	35.30%	-11.49%	-79.24%	-
YoY %	-37.50%	115.06%	251.37%	-119.63%	407.22%	85.50%	-	-
Horiz. %	-17.79%	-28.47%	-13.24%	8.75%	-44.55%	14.50%	100.00%	-
Total Cost	490,020	473,551	481,411	473,088	546,131	469,139	309,466	7.95%
YoY %	3.48%	-1.63%	1.76%	-13.37%	16.41%	51.60%	-	-
Horiz. %	158.34%	153.02%	155.56%	152.87%	176.48%	151.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,301,662	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,301,662	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-
NOSH	308,450	308,316	308,354	308,436	308,279	437,112	261,535	2.78%
YoY %	0.04%	-0.01%	-0.03%	0.05%	-29.47%	67.13%	-	-
Horiz. %	117.94%	117.89%	117.90%	117.93%	117.87%	167.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	14.57%	10.28%	10.24%	11.71%	6.57%	12.71%	20.91%	-
YoY %	41.73%	0.39%	-12.55%	78.23%	-48.31%	-39.22%	-	-
Horiz. %	69.68%	49.16%	48.97%	56.00%	31.42%	60.78%	100.00%	-
ROE	5.34%	3.66%	3.45%	4.29%	3.13%	3.53%	3.67%	-
YoY %	45.90%	6.09%	-19.58%	37.06%	-11.33%	-3.81%	-	-
Horiz. %	145.50%	99.73%	94.01%	116.89%	85.29%	96.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	185.96	171.19	173.93	173.73	189.62	122.95	149.62	3.68%
YoY %	8.63%	-1.58%	0.12%	-8.38%	54.23%	-17.83%	-	-
Horiz. %	124.29%	114.42%	116.25%	116.11%	126.73%	82.17%	100.00%	-
EPS	22.53	14.08	14.10	16.25	9.40	12.57	19.47	2.46%
YoY %	60.01%	-0.14%	-13.23%	72.87%	-25.22%	-35.44%	-	-
Horiz. %	115.72%	72.32%	72.42%	83.46%	48.28%	64.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.22	3.85	4.09	3.79	3.00	3.56	5.31	-3.75%
YoY %	9.61%	-5.87%	7.92%	26.33%	-15.73%	-32.96%	-	-
Horiz. %	79.47%	72.50%	77.02%	71.37%	56.50%	67.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,436
RPS	174.93	160.96	163.56	163.42	178.27	163.90	119.33	6.57%
YoY %	8.68%	-1.59%	0.09%	-8.33%	8.77%	37.35%	-	-
Horiz. %	146.59%	134.89%	137.07%	136.95%	149.39%	137.35%	100.00%	-
EPS	21.19	13.24	13.26	15.29	8.84	16.76	15.53	5.31%
YoY %	60.05%	-0.15%	-13.28%	72.96%	-47.26%	7.92%	-	-
Horiz. %	136.45%	85.25%	85.38%	98.45%	56.92%	107.92%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.9697	3.62	3.8462	3.565	2.8205	4.7457	4.2353	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.60%	112.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	8.33	4.43	6.68	4.52	3.93	4.01	4.54	-
P/RPS	4.48	2.59	3.84	2.60	2.07	3.26	3.03	6.72%
YoY %	72.97%	-32.55%	47.69%	25.60%	-36.50%	7.59%	-	-
Horiz. %	147.85%	85.48%	126.73%	85.81%	68.32%	107.59%	100.00%	-
P/EPS	36.97	31.46	47.38	27.82	41.80	31.90	23.32	7.97%
YoY %	17.51%	-33.60%	70.31%	-33.44%	31.03%	36.79%	-	-
Horiz. %	158.53%	134.91%	203.17%	119.30%	179.25%	136.79%	100.00%	-
EY	2.70	3.18	2.11	3.60	2.39	3.13	4.29	-7.42%
YoY %	-15.09%	50.71%	-41.39%	50.63%	-23.64%	-27.04%	-	-
Horiz. %	62.94%	74.13%	49.18%	83.92%	55.71%	72.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.97	1.15	1.63	1.19	1.31	1.13	0.85	15.02%
YoY %	71.30%	-29.45%	36.97%	-9.16%	15.93%	32.94%	-	-
Horiz. %	231.76%	135.29%	191.76%	140.00%	154.12%	132.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	21/08/15	25/08/14	26/08/13	27/08/12	18/08/11	23/08/10	-
Price	9.48	4.99	7.08	5.15	4.93	3.98	5.07	-
P/RPS	5.10	2.91	4.07	2.96	2.60	3.24	3.39	7.03%
YoY %	75.26%	-28.50%	37.50%	13.85%	-19.75%	-4.42%	-	-
Horiz. %	150.44%	85.84%	120.06%	87.32%	76.70%	95.58%	100.00%	-
P/EPS	42.08	35.44	50.21	31.69	52.44	31.66	26.04	8.31%
YoY %	18.74%	-29.42%	58.44%	-39.57%	65.63%	21.58%	-	-
Horiz. %	161.60%	136.10%	192.82%	121.70%	201.38%	121.58%	100.00%	-
EY	2.38	2.82	1.99	3.16	1.91	3.16	3.84	-7.65%
YoY %	-15.60%	41.71%	-37.03%	65.45%	-39.56%	-17.71%	-	-
Horiz. %	61.98%	73.44%	51.82%	82.29%	49.74%	82.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.25	1.30	1.73	1.36	1.64	1.12	0.95	15.43%
YoY %	73.08%	-24.86%	27.21%	-17.07%	46.43%	17.89%	-	-
Horiz. %	236.84%	136.84%	182.11%	143.16%	172.63%	117.89%	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