[HLIND] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 24.5%
YoY- 216.02%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 551,715 488,636 426,489 717,204 683,255 781,886 687,327 -3.59%
PBT 48,870 45,083 62,853 83,631 16,561 106,068 75,160 -6.91%
Tax -7,203 -3,059 23,379 -10,076 -6,546 -10,594 -6,194 2.54%
NP 41,667 42,024 86,232 73,555 10,015 95,474 68,966 -8.04%
-
NP to SH 32,026 36,258 58,813 50,449 15,964 53,125 40,991 -4.02%
-
Tax Rate 14.74% 6.79% -37.20% 12.05% 39.53% 9.99% 8.24% -
Total Cost 510,048 446,612 340,257 643,649 673,240 686,412 618,361 -3.15%
-
Net Worth 1,106,576 1,155,853 1,444,162 1,325,953 1,266,651 1,145,524 831,810 4.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,106,576 1,155,853 1,444,162 1,325,953 1,266,651 1,145,524 831,810 4.86%
NOSH 308,238 308,227 261,623 261,529 261,704 262,734 249,792 3.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.55% 8.60% 20.22% 10.26% 1.47% 12.21% 10.03% -
ROE 2.89% 3.14% 4.07% 3.80% 1.26% 4.64% 4.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 178.99 158.53 163.02 274.23 261.08 297.60 275.16 -6.91%
EPS 10.39 11.76 22.48 19.29 6.10 20.22 16.41 -7.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 3.75 5.52 5.07 4.84 4.36 3.33 1.25%
Adjusted Per Share Value based on latest NOSH - 261,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 175.30 155.25 135.51 227.88 217.09 248.43 218.38 -3.59%
EPS 10.18 11.52 18.69 16.03 5.07 16.88 13.02 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5159 3.6725 4.5885 4.2129 4.0245 3.6397 2.6429 4.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.62 4.00 5.35 4.53 3.66 5.05 5.65 -
P/RPS 2.58 2.52 3.28 1.65 1.40 1.70 2.05 3.90%
P/EPS 44.47 34.00 23.80 23.48 60.00 24.98 34.43 4.35%
EY 2.25 2.94 4.20 4.26 1.67 4.00 2.90 -4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 0.97 0.89 0.76 1.16 1.70 -4.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 4.40 4.28 5.72 4.67 3.50 4.28 5.55 -
P/RPS 2.46 2.70 3.51 1.70 1.34 1.44 2.02 3.33%
P/EPS 42.35 36.38 25.44 24.21 57.38 21.17 33.82 3.81%
EY 2.36 2.75 3.93 4.13 1.74 4.72 2.96 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 1.04 0.92 0.72 0.98 1.67 -4.96%

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