[HLIND] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 2.22%
YoY- 14.76%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 506,284 553,423 559,418 437,190 717,687 549,126 759,499 -6.53%
PBT 62,357 65,957 49,666 82,957 97,516 -45,321 67,011 -1.19%
Tax -7,611 -11,455 -6,629 -6,155 -16,014 -6,762 -15,799 -11.45%
NP 54,746 54,502 43,037 76,802 81,502 -52,083 51,212 1.11%
-
NP to SH 45,842 44,892 33,599 60,119 52,386 -16,279 34,788 4.70%
-
Tax Rate 12.21% 17.37% 13.35% 7.42% 16.42% - 23.58% -
Total Cost 451,538 498,921 516,381 360,388 636,185 601,209 708,287 -7.22%
-
Net Worth 1,267,051 1,134,632 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 1.23%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 46,242 49,331 37,013 29,719 26,153 13,086 26,274 9.87%
Div Payout % 100.87% 109.89% 110.16% 49.44% 49.93% 0.00% 75.53% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,267,051 1,134,632 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 1.23%
NOSH 308,285 308,324 308,449 283,046 261,537 261,720 262,749 2.69%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.81% 9.85% 7.69% 17.57% 11.36% -9.48% 6.74% -
ROE 3.62% 3.96% 2.88% 5.02% 3.84% -1.29% 2.96% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 164.23 179.49 181.36 154.46 274.41 209.81 289.06 -8.98%
EPS 14.87 14.56 10.90 21.24 20.03 -6.22 13.24 1.95%
DPS 15.00 16.00 12.00 10.50 10.00 5.00 10.00 6.98%
NAPS 4.11 3.68 3.78 4.23 5.22 4.83 4.48 -1.42%
Adjusted Per Share Value based on latest NOSH - 283,046
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 154.40 168.78 170.60 133.33 218.87 167.47 231.62 -6.53%
EPS 13.98 13.69 10.25 18.33 15.98 -4.96 10.61 4.70%
DPS 14.10 15.04 11.29 9.06 7.98 3.99 8.01 9.87%
NAPS 3.8641 3.4603 3.5557 3.6513 4.1635 3.8551 3.5898 1.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.47 4.30 4.03 4.01 4.66 3.44 4.00 -
P/RPS 3.94 2.40 2.22 2.60 1.70 1.64 1.38 19.09%
P/EPS 43.51 29.53 37.00 18.88 23.27 -55.31 30.21 6.26%
EY 2.30 3.39 2.70 5.30 4.30 -1.81 3.31 -5.88%
DY 2.32 3.72 2.98 2.62 2.15 1.45 2.50 -1.23%
P/NAPS 1.57 1.17 1.07 0.95 0.89 0.71 0.89 9.91%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/04/14 30/04/13 26/04/12 29/04/11 25/05/10 18/05/09 22/05/08 -
Price 6.50 4.23 4.16 3.82 4.31 4.18 4.10 -
P/RPS 3.96 2.36 2.29 2.47 1.57 1.99 1.42 18.63%
P/EPS 43.71 29.05 38.19 17.98 21.52 -67.20 30.97 5.90%
EY 2.29 3.44 2.62 5.56 4.65 -1.49 3.23 -5.56%
DY 2.31 3.78 2.88 2.75 2.32 1.20 2.44 -0.90%
P/NAPS 1.58 1.15 1.10 0.90 0.83 0.87 0.92 9.42%

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