[HLIND] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 40.17%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 555,028 551,053 506,284 553,423 559,418 437,190 717,687 -4.18%
PBT 82,768 68,256 62,357 65,957 49,666 82,957 97,516 -2.69%
Tax -13,197 -11,961 -7,611 -11,455 -6,629 -6,155 -16,014 -3.17%
NP 69,571 56,295 54,746 54,502 43,037 76,802 81,502 -2.60%
-
NP to SH 58,653 46,032 45,842 44,892 33,599 60,119 52,386 1.89%
-
Tax Rate 15.94% 17.52% 12.21% 17.37% 13.35% 7.42% 16.42% -
Total Cost 485,457 494,758 451,538 498,921 516,381 360,388 636,185 -4.40%
-
Net Worth 1,319,846 1,190,110 1,267,051 1,134,632 1,165,938 1,197,285 1,365,226 -0.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 89,428 52,414 46,242 49,331 37,013 29,719 26,153 22.71%
Div Payout % 152.47% 113.86% 100.87% 109.89% 110.16% 49.44% 49.93% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,319,846 1,190,110 1,267,051 1,134,632 1,165,938 1,197,285 1,365,226 -0.56%
NOSH 308,375 308,318 308,285 308,324 308,449 283,046 261,537 2.78%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.53% 10.22% 10.81% 9.85% 7.69% 17.57% 11.36% -
ROE 4.44% 3.87% 3.62% 3.96% 2.88% 5.02% 3.84% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 179.98 178.73 164.23 179.49 181.36 154.46 274.41 -6.78%
EPS 19.02 14.93 14.87 14.56 10.90 21.24 20.03 -0.85%
DPS 29.00 17.00 15.00 16.00 12.00 10.50 10.00 19.39%
NAPS 4.28 3.86 4.11 3.68 3.78 4.23 5.22 -3.25%
Adjusted Per Share Value based on latest NOSH - 308,324
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 169.27 168.05 154.40 168.78 170.60 133.33 218.87 -4.18%
EPS 17.89 14.04 13.98 13.69 10.25 18.33 15.98 1.89%
DPS 27.27 15.98 14.10 15.04 11.29 9.06 7.98 22.70%
NAPS 4.0251 3.6295 3.8641 3.4603 3.5557 3.6513 4.1635 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.82 4.48 6.47 4.30 4.03 4.01 4.66 -
P/RPS 3.79 2.51 3.94 2.40 2.22 2.60 1.70 14.28%
P/EPS 35.86 30.01 43.51 29.53 37.00 18.88 23.27 7.46%
EY 2.79 3.33 2.30 3.39 2.70 5.30 4.30 -6.94%
DY 4.25 3.79 2.32 3.72 2.98 2.62 2.15 12.01%
P/NAPS 1.59 1.16 1.57 1.17 1.07 0.95 0.89 10.14%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 21/04/15 28/04/14 30/04/13 26/04/12 29/04/11 25/05/10 -
Price 6.84 4.80 6.50 4.23 4.16 3.82 4.31 -
P/RPS 3.80 2.69 3.96 2.36 2.29 2.47 1.57 15.85%
P/EPS 35.96 32.15 43.71 29.05 38.19 17.98 21.52 8.92%
EY 2.78 3.11 2.29 3.44 2.62 5.56 4.65 -8.20%
DY 4.24 3.54 2.31 3.78 2.88 2.75 2.32 10.56%
P/NAPS 1.60 1.24 1.58 1.15 1.10 0.90 0.83 11.54%

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