[HLIND] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 55.83%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 542,879 535,558 499,346 551,715 488,636 426,489 717,204 -4.53%
PBT 96,128 87,194 57,575 48,870 45,083 62,853 83,631 2.34%
Tax -12,932 -39,294 -6,894 -7,203 -3,059 23,379 -10,076 4.24%
NP 83,196 47,900 50,681 41,667 42,024 86,232 73,555 2.07%
-
NP to SH 74,253 35,620 42,108 32,026 36,258 58,813 50,449 6.65%
-
Tax Rate 13.45% 45.07% 11.97% 14.74% 6.79% -37.20% 12.05% -
Total Cost 459,683 487,658 448,665 510,048 446,612 340,257 643,649 -5.45%
-
Net Worth 1,279,692 1,141,073 1,220,700 1,106,576 1,155,853 1,444,162 1,325,953 -0.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,279,692 1,141,073 1,220,700 1,106,576 1,155,853 1,444,162 1,325,953 -0.58%
NOSH 308,359 308,398 308,257 308,238 308,227 261,623 261,529 2.78%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.32% 8.94% 10.15% 7.55% 8.60% 20.22% 10.26% -
ROE 5.80% 3.12% 3.45% 2.89% 3.14% 4.07% 3.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 176.05 173.66 161.99 178.99 158.53 163.02 274.23 -7.11%
EPS 24.08 11.55 13.66 10.39 11.76 22.48 19.29 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.15 3.70 3.96 3.59 3.75 5.52 5.07 -3.28%
Adjusted Per Share Value based on latest NOSH - 308,238
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 165.56 163.33 152.28 168.26 149.02 130.07 218.72 -4.53%
EPS 22.64 10.86 12.84 9.77 11.06 17.94 15.39 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9027 3.4799 3.7227 3.3747 3.525 4.4042 4.0437 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.93 4.49 4.84 4.62 4.00 5.35 4.53 -
P/RPS 3.37 2.59 2.99 2.58 2.52 3.28 1.65 12.63%
P/EPS 24.63 38.87 35.43 44.47 34.00 23.80 23.48 0.79%
EY 4.06 2.57 2.82 2.25 2.94 4.20 4.26 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.21 1.22 1.29 1.07 0.97 0.89 8.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 22/01/15 28/01/14 31/01/13 09/02/12 21/02/11 26/01/10 -
Price 5.62 4.35 5.31 4.40 4.28 5.72 4.67 -
P/RPS 3.19 2.50 3.28 2.46 2.70 3.51 1.70 11.05%
P/EPS 23.34 37.66 38.87 42.35 36.38 25.44 24.21 -0.60%
EY 4.28 2.66 2.57 2.36 2.75 3.93 4.13 0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.18 1.34 1.23 1.14 1.04 0.92 6.59%

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