[HLIND] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 3.84%
YoY- 421.8%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 553,423 559,418 437,190 717,687 549,126 759,499 672,912 -3.20%
PBT 65,957 49,666 82,957 97,516 -45,321 67,011 72,973 -1.66%
Tax -11,455 -6,629 -6,155 -16,014 -6,762 -15,799 -16,282 -5.68%
NP 54,502 43,037 76,802 81,502 -52,083 51,212 56,691 -0.65%
-
NP to SH 44,892 33,599 60,119 52,386 -16,279 34,788 37,562 3.01%
-
Tax Rate 17.37% 13.35% 7.42% 16.42% - 23.58% 22.31% -
Total Cost 498,921 516,381 360,388 636,185 601,209 708,287 616,221 -3.45%
-
Net Worth 1,134,632 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 4.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 49,331 37,013 29,719 26,153 13,086 26,274 12,454 25.76%
Div Payout % 109.89% 110.16% 49.44% 49.93% 0.00% 75.53% 33.16% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,134,632 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 4.33%
NOSH 308,324 308,449 283,046 261,537 261,720 262,749 249,084 3.61%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.85% 7.69% 17.57% 11.36% -9.48% 6.74% 8.42% -
ROE 3.96% 2.88% 5.02% 3.84% -1.29% 2.96% 4.27% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 179.49 181.36 154.46 274.41 209.81 289.06 270.15 -6.58%
EPS 14.56 10.90 21.24 20.03 -6.22 13.24 15.08 -0.58%
DPS 16.00 12.00 10.50 10.00 5.00 10.00 5.00 21.37%
NAPS 3.68 3.78 4.23 5.22 4.83 4.48 3.53 0.69%
Adjusted Per Share Value based on latest NOSH - 261,537
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 175.84 177.74 138.91 228.03 174.47 241.31 213.80 -3.20%
EPS 14.26 10.68 19.10 16.64 -5.17 11.05 11.93 3.01%
DPS 15.67 11.76 9.44 8.31 4.16 8.35 3.96 25.73%
NAPS 3.6051 3.7045 3.8041 4.3377 4.0164 3.74 2.7937 4.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.30 4.03 4.01 4.66 3.44 4.00 5.35 -
P/RPS 2.40 2.22 2.60 1.70 1.64 1.38 1.98 3.25%
P/EPS 29.53 37.00 18.88 23.27 -55.31 30.21 35.48 -3.01%
EY 3.39 2.70 5.30 4.30 -1.81 3.31 2.82 3.11%
DY 3.72 2.98 2.62 2.15 1.45 2.50 0.93 25.96%
P/NAPS 1.17 1.07 0.95 0.89 0.71 0.89 1.52 -4.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 26/04/12 29/04/11 25/05/10 18/05/09 22/05/08 23/05/07 -
Price 4.23 4.16 3.82 4.31 4.18 4.10 5.35 -
P/RPS 2.36 2.29 2.47 1.57 1.99 1.42 1.98 2.96%
P/EPS 29.05 38.19 17.98 21.52 -67.20 30.97 35.48 -3.27%
EY 3.44 2.62 5.56 4.65 -1.49 3.23 2.82 3.36%
DY 3.78 2.88 2.75 2.32 1.20 2.44 0.93 26.30%
P/NAPS 1.15 1.10 0.90 0.83 0.87 0.92 1.52 -4.53%

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