[HLIND] YoY TTM Result on 30-Jun-2011 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 1.87%

YoY- 12.92%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	2,058,480	2,197,216	2,172,624	1,803,233	2,498,151	2,679,110	3,094,613	-6.56%
YoY %	-6.31%	1.13%	20.48%	-27.82%	-6.75%	-13.43%	-	-
Horiz. %	66.52%	71.00%	70.21%	58.27%	80.73%	86.57%	100.00%	-
PBT	237,677	218,162	212,876	256,546	294,417	88,710	332,695	-5.44%
YoY %	8.95%	2.48%	-17.02%	-12.86%	231.89%	-73.34%	-	-
Horiz. %	71.44%	65.57%	63.99%	77.11%	88.49%	26.66%	100.00%	-
Tax	-29,707	-26,007	-45,681	45,308	-861	-27,202	-37,753	-3.91%
YoY %	-14.23%	43.07%	-200.82%	5,362.25%	96.83%	27.95%	-	-
Horiz. %	78.69%	68.89%	121.00%	-120.01%	2.28%	72.05%	100.00%	-
NP	207,970	192,155	167,195	301,854	293,556	61,508	294,942	-5.65%
YoY %	8.23%	14.93%	-44.61%	2.83%	377.26%	-79.15%	-	-
Horiz. %	70.51%	65.15%	56.69%	102.34%	99.53%	20.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,502	147,591	131,975	219,379	194,278	75,062	177,702	-0.97%
YoY %	13.49%	11.83%	-39.84%	12.92%	158.82%	-57.76%	-	-
Horiz. %	94.26%	83.06%	74.27%	123.45%	109.33%	42.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.50%	11.92%	21.46%	-17.66%	0.29%	30.66%	11.35%	-
YoY %	4.87%	-44.45%	221.52%	-6,189.66%	-99.05%	170.13%	-	-
Horiz. %	110.13%	105.02%	189.07%	-155.59%	2.56%	270.13%	100.00%	-
Total Cost	1,850,510	2,005,061	2,005,429	1,501,379	2,204,595	2,617,602	2,799,671	-6.66%
YoY %	-7.71%	-0.02%	33.57%	-31.90%	-15.78%	-6.50%	-	-
Horiz. %	66.10%	71.62%	71.63%	53.63%	78.74%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,261,170	1,168,975	924,837	1,556,119	1,388,754	1,268,218	1,214,821	0.62%
YoY %	7.89%	26.40%	-40.57%	12.05%	9.50%	4.40%	-	-
Horiz. %	103.82%	96.23%	76.13%	128.09%	114.32%	104.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	77,075	80,144	70,942	55,870	44,465	26,172	39,413	11.82%
YoY %	-3.83%	12.97%	26.98%	25.65%	69.90%	-33.60%	-	-
Horiz. %	195.56%	203.34%	180.00%	141.76%	112.82%	66.40%	100.00%	-
Div Payout %	46.01%	54.30%	53.75%	25.47%	22.89%	34.87%	22.18%	-
YoY %	-15.27%	1.02%	111.03%	11.27%	-34.36%	57.21%	-	-
Horiz. %	207.44%	244.82%	242.34%	114.83%	103.20%	157.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,261,170	1,168,975	924,837	1,556,119	1,388,754	1,268,218	1,214,821	0.62%
YoY %	7.89%	26.40%	-40.57%	12.05%	9.50%	4.40%	-	-
Horiz. %	103.82%	96.23%	76.13%	128.09%	114.32%	104.40%	100.00%	-
NOSH	308,354	308,436	308,279	437,112	261,535	261,488	262,380	2.72%
YoY %	-0.03%	0.05%	-29.47%	67.13%	0.02%	-0.34%	-	-
Horiz. %	117.52%	117.55%	117.49%	166.60%	99.68%	99.66%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.10%	8.75%	7.70%	16.74%	11.75%	2.30%	9.53%	-
YoY %	15.43%	13.64%	-54.00%	42.47%	410.87%	-75.87%	-	-
Horiz. %	105.98%	91.82%	80.80%	175.66%	123.29%	24.13%	100.00%	-
ROE	13.28%	12.63%	14.27%	14.10%	13.99%	5.92%	14.63%	-
YoY %	5.15%	-11.49%	1.21%	0.79%	136.32%	-59.54%	-	-
Horiz. %	90.77%	86.33%	97.54%	96.38%	95.63%	40.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	667.57	712.37	704.76	412.53	955.19	1,024.56	1,179.44	-9.04%
YoY %	-6.29%	1.08%	70.84%	-56.81%	-6.77%	-13.13%	-	-
Horiz. %	56.60%	60.40%	59.75%	34.98%	80.99%	86.87%	100.00%	-
EPS	54.32	47.85	42.81	50.19	74.28	28.71	67.73	-3.60%
YoY %	13.52%	11.77%	-14.70%	-32.43%	158.73%	-57.61%	-	-
Horiz. %	80.20%	70.65%	63.21%	74.10%	109.67%	42.39%	100.00%	-
DPS	25.00	26.00	23.00	12.78	17.00	10.00	15.00	8.88%
YoY %	-3.85%	13.04%	79.97%	-24.82%	70.00%	-33.33%	-	-
Horiz. %	166.67%	173.33%	153.33%	85.20%	113.33%	66.67%	100.00%	-
NAPS	4.09	3.79	3.00	3.56	5.31	4.85	4.63	-2.04%
YoY %	7.92%	26.33%	-15.73%	-32.96%	9.48%	4.75%	-	-
Horiz. %	88.34%	81.86%	64.79%	76.89%	114.69%	104.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 437,112
RPS	654.04	698.12	690.31	572.94	793.74	851.23	983.25	-6.56%
YoY %	-6.31%	1.13%	20.49%	-27.82%	-6.75%	-13.43%	-	-
Horiz. %	66.52%	71.00%	70.21%	58.27%	80.73%	86.57%	100.00%	-
EPS	53.22	46.89	41.93	69.70	61.73	23.85	56.46	-0.97%
YoY %	13.50%	11.83%	-39.84%	12.91%	158.83%	-57.76%	-	-
Horiz. %	94.26%	83.05%	74.26%	123.45%	109.33%	42.24%	100.00%	-
DPS	24.49	25.46	22.54	17.75	14.13	8.32	12.52	11.82%
YoY %	-3.81%	12.95%	26.99%	25.62%	69.83%	-33.55%	-	-
Horiz. %	195.61%	203.35%	180.03%	141.77%	112.86%	66.45%	100.00%	-
NAPS	4.0071	3.7142	2.9385	4.9442	4.4125	4.0295	3.8598	0.62%
YoY %	7.89%	26.40%	-40.57%	12.05%	9.50%	4.40%	-	-
Horiz. %	103.82%	96.23%	76.13%	128.09%	114.32%	104.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	6.68	4.52	3.93	4.01	4.54	3.40	4.02	-
P/RPS	1.00	0.63	0.56	0.97	0.48	0.33	0.34	19.68%
YoY %	58.73%	12.50%	-42.27%	102.08%	45.45%	-2.94%	-	-
Horiz. %	294.12%	185.29%	164.71%	285.29%	141.18%	97.06%	100.00%	-
P/EPS	12.30	9.45	9.18	7.99	6.11	11.84	5.94	12.89%
YoY %	30.16%	2.94%	14.89%	30.77%	-48.40%	99.33%	-	-
Horiz. %	207.07%	159.09%	154.55%	134.51%	102.86%	199.33%	100.00%	-
EY	8.13	10.59	10.89	12.52	16.36	8.44	16.85	-11.43%
YoY %	-23.23%	-2.75%	-13.02%	-23.47%	93.84%	-49.91%	-	-
Horiz. %	48.25%	62.85%	64.63%	74.30%	97.09%	50.09%	100.00%	-
DY	3.74	5.75	5.85	3.19	3.74	2.94	3.73	0.04%
YoY %	-34.96%	-1.71%	83.39%	-14.71%	27.21%	-21.18%	-	-
Horiz. %	100.27%	154.16%	156.84%	85.52%	100.27%	78.82%	100.00%	-
P/NAPS	1.63	1.19	1.31	1.13	0.85	0.70	0.87	11.02%
YoY %	36.97%	-9.16%	15.93%	32.94%	21.43%	-19.54%	-	-
Horiz. %	187.36%	136.78%	150.57%	129.89%	97.70%	80.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	26/08/13	27/08/12	18/08/11	23/08/10	24/08/09	25/08/08	-
Price	7.08	5.15	4.93	3.98	5.07	3.68	4.10	-
P/RPS	1.06	0.72	0.70	0.96	0.53	0.36	0.35	20.27%
YoY %	47.22%	2.86%	-27.08%	81.13%	47.22%	2.86%	-	-
Horiz. %	302.86%	205.71%	200.00%	274.29%	151.43%	102.86%	100.00%	-
P/EPS	13.03	10.76	11.52	7.93	6.83	12.82	6.05	13.63%
YoY %	21.10%	-6.60%	45.27%	16.11%	-46.72%	111.90%	-	-
Horiz. %	215.37%	177.85%	190.41%	131.07%	112.89%	211.90%	100.00%	-
EY	7.67	9.29	8.68	12.61	14.65	7.80	16.52	-11.99%
YoY %	-17.44%	7.03%	-31.17%	-13.92%	87.82%	-52.78%	-	-
Horiz. %	46.43%	56.23%	52.54%	76.33%	88.68%	47.22%	100.00%	-
DY	3.53	5.05	4.67	3.21	3.35	2.72	3.66	-0.60%
YoY %	-30.10%	8.14%	45.48%	-4.18%	23.16%	-25.68%	-	-
Horiz. %	96.45%	137.98%	127.60%	87.70%	91.53%	74.32%	100.00%	-
P/NAPS	1.73	1.36	1.64	1.12	0.95	0.76	0.89	11.70%
YoY %	27.21%	-17.07%	46.43%	17.89%	25.00%	-14.61%	-	-
Horiz. %	194.38%	152.81%	184.27%	125.84%	106.74%	85.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos