[HLIND] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 8.87%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 585,824 555,028 551,053 506,284 553,423 559,418 437,190 4.99%
PBT 102,602 82,768 68,256 62,357 65,957 49,666 82,957 3.60%
Tax -15,455 -13,197 -11,961 -7,611 -11,455 -6,629 -6,155 16.56%
NP 87,147 69,571 56,295 54,746 54,502 43,037 76,802 2.12%
-
NP to SH 74,223 58,653 46,032 45,842 44,892 33,599 60,119 3.57%
-
Tax Rate 15.06% 15.94% 17.52% 12.21% 17.37% 13.35% 7.42% -
Total Cost 498,677 485,457 494,758 451,538 498,921 516,381 360,388 5.55%
-
Net Worth 1,476,881 1,319,846 1,190,110 1,267,051 1,134,632 1,165,938 1,197,285 3.55%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 92,691 89,428 52,414 46,242 49,331 37,013 29,719 20.85%
Div Payout % 124.88% 152.47% 113.86% 100.87% 109.89% 110.16% 49.44% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,476,881 1,319,846 1,190,110 1,267,051 1,134,632 1,165,938 1,197,285 3.55%
NOSH 327,905 308,375 308,318 308,285 308,324 308,449 283,046 2.47%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.88% 12.53% 10.22% 10.81% 9.85% 7.69% 17.57% -
ROE 5.03% 4.44% 3.87% 3.62% 3.96% 2.88% 5.02% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 189.60 179.98 178.73 164.23 179.49 181.36 154.46 3.47%
EPS 24.02 19.02 14.93 14.87 14.56 10.90 21.24 2.06%
DPS 30.00 29.00 17.00 15.00 16.00 12.00 10.50 19.10%
NAPS 4.78 4.28 3.86 4.11 3.68 3.78 4.23 2.05%
Adjusted Per Share Value based on latest NOSH - 308,285
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 178.66 169.27 168.05 154.40 168.78 170.60 133.33 4.99%
EPS 22.64 17.89 14.04 13.98 13.69 10.25 18.33 3.57%
DPS 28.27 27.27 15.98 14.10 15.04 11.29 9.06 20.86%
NAPS 4.504 4.0251 3.6295 3.8641 3.4603 3.5557 3.6513 3.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 9.37 6.82 4.48 6.47 4.30 4.03 4.01 -
P/RPS 4.94 3.79 2.51 3.94 2.40 2.22 2.60 11.27%
P/EPS 39.00 35.86 30.01 43.51 29.53 37.00 18.88 12.83%
EY 2.56 2.79 3.33 2.30 3.39 2.70 5.30 -11.41%
DY 3.20 4.25 3.79 2.32 3.72 2.98 2.62 3.38%
P/NAPS 1.96 1.59 1.16 1.57 1.17 1.07 0.95 12.81%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 19/04/16 21/04/15 28/04/14 30/04/13 26/04/12 29/04/11 -
Price 9.75 6.84 4.80 6.50 4.23 4.16 3.82 -
P/RPS 5.14 3.80 2.69 3.96 2.36 2.29 2.47 12.97%
P/EPS 40.59 35.96 32.15 43.71 29.05 38.19 17.98 14.52%
EY 2.46 2.78 3.11 2.29 3.44 2.62 5.56 -12.69%
DY 3.08 4.24 3.54 2.31 3.78 2.88 2.75 1.90%
P/NAPS 2.04 1.60 1.24 1.58 1.15 1.10 0.90 14.59%

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