[HLIND] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -16.44%

YoY- -39.84%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	2,138,898	2,058,480	2,197,216	2,172,624	1,803,233	2,498,151	2,679,110	-3.68%
YoY %	3.91%	-6.31%	1.13%	20.48%	-27.82%	-6.75%	-	-
Horiz. %	79.84%	76.83%	82.01%	81.09%	67.31%	93.25%	100.00%	-
PBT	300,500	237,677	218,162	212,876	256,546	294,417	88,710	22.53%
YoY %	26.43%	8.95%	2.48%	-17.02%	-12.86%	231.89%	-	-
Horiz. %	338.74%	267.93%	245.93%	239.97%	289.20%	331.89%	100.00%	-
Tax	-81,978	-29,707	-26,007	-45,681	45,308	-861	-27,202	20.17%
YoY %	-175.96%	-14.23%	43.07%	-200.82%	5,362.25%	96.83%	-	-
Horiz. %	301.37%	109.21%	95.61%	167.93%	-166.56%	3.17%	100.00%	-
NP	218,522	207,970	192,155	167,195	301,854	293,556	61,508	23.51%
YoY %	5.07%	8.23%	14.93%	-44.61%	2.83%	377.26%	-	-
Horiz. %	355.27%	338.12%	312.41%	271.83%	490.76%	477.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	173,232	167,502	147,591	131,975	219,379	194,278	75,062	14.94%
YoY %	3.42%	13.49%	11.83%	-39.84%	12.92%	158.82%	-	-
Horiz. %	230.79%	223.15%	196.63%	175.82%	292.26%	258.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	12.50%	11.92%	21.46%	-17.66%	0.29%	30.66%	-
YoY %	118.24%	4.87%	-44.45%	221.52%	-6,189.66%	-99.05%	-	-
Horiz. %	88.98%	40.77%	38.88%	69.99%	-57.60%	0.95%	100.00%	-
Total Cost	1,920,376	1,850,510	2,005,061	2,005,429	1,501,379	2,204,595	2,617,602	-5.02%
YoY %	3.78%	-7.71%	-0.02%	33.57%	-31.90%	-15.78%	-	-
Horiz. %	73.36%	70.69%	76.60%	76.61%	57.36%	84.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	1,268,218	-1.09%
YoY %	-5.88%	7.89%	26.40%	-40.57%	12.05%	9.50%	-	-
Horiz. %	93.60%	99.44%	92.17%	72.92%	122.70%	109.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	89,419	77,075	80,144	70,942	55,870	44,465	26,172	22.71%
YoY %	16.02%	-3.83%	12.97%	26.98%	25.65%	69.90%	-	-
Horiz. %	341.66%	294.49%	306.22%	271.06%	213.47%	169.90%	100.00%	-
Div Payout %	51.62%	46.01%	54.30%	53.75%	25.47%	22.89%	34.87%	-
YoY %	12.19%	-15.27%	1.02%	111.03%	11.27%	-34.36%	-	-
Horiz. %	148.04%	131.95%	155.72%	154.14%	73.04%	65.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	1,268,218	-1.09%
YoY %	-5.88%	7.89%	26.40%	-40.57%	12.05%	9.50%	-	-
Horiz. %	93.60%	99.44%	92.17%	72.92%	122.70%	109.50%	100.00%	-
NOSH	308,316	308,354	308,436	308,279	437,112	261,535	261,488	2.78%
YoY %	-0.01%	-0.03%	0.05%	-29.47%	67.13%	0.02%	-	-
Horiz. %	117.91%	117.92%	117.95%	117.89%	167.16%	100.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	10.22%	10.10%	8.75%	7.70%	16.74%	11.75%	2.30%	-
YoY %	1.19%	15.43%	13.64%	-54.00%	42.47%	410.87%	-	-
Horiz. %	444.35%	439.13%	380.43%	334.78%	727.83%	510.87%	100.00%	-
ROE	14.59%	13.28%	12.63%	14.27%	14.10%	13.99%	5.92%	-
YoY %	9.86%	5.15%	-11.49%	1.21%	0.79%	136.32%	-	-
Horiz. %	246.45%	224.32%	213.34%	241.05%	238.18%	236.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	693.73	667.57	712.37	704.76	412.53	955.19	1,024.56	-6.28%
YoY %	3.92%	-6.29%	1.08%	70.84%	-56.81%	-6.77%	-	-
Horiz. %	67.71%	65.16%	69.53%	68.79%	40.26%	93.23%	100.00%	-
EPS	56.19	54.32	47.85	42.81	50.19	74.28	28.71	11.83%
YoY %	3.44%	13.52%	11.77%	-14.70%	-32.43%	158.73%	-	-
Horiz. %	195.72%	189.20%	166.67%	149.11%	174.82%	258.73%	100.00%	-
DPS	29.00	25.00	26.00	23.00	12.78	17.00	10.00	19.40%
YoY %	16.00%	-3.85%	13.04%	79.97%	-24.82%	70.00%	-	-
Horiz. %	290.00%	250.00%	260.00%	230.00%	127.80%	170.00%	100.00%	-
NAPS	3.85	4.09	3.79	3.00	3.56	5.31	4.85	-3.77%
YoY %	-5.87%	7.92%	26.33%	-15.73%	-32.96%	9.48%	-	-
Horiz. %	79.38%	84.33%	78.14%	61.86%	73.40%	109.48%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 308,279
RPS	652.30	627.77	670.08	662.58	549.93	761.86	817.04	-3.68%
YoY %	3.91%	-6.31%	1.13%	20.48%	-27.82%	-6.75%	-	-
Horiz. %	79.84%	76.83%	82.01%	81.10%	67.31%	93.25%	100.00%	-
EPS	52.83	51.08	45.01	40.25	66.90	59.25	22.89	14.95%
YoY %	3.43%	13.49%	11.83%	-39.84%	12.91%	158.85%	-	-
Horiz. %	230.80%	223.15%	196.64%	175.84%	292.27%	258.85%	100.00%	-
DPS	27.27	23.51	24.44	21.64	17.04	13.56	7.98	22.71%
YoY %	15.99%	-3.81%	12.94%	27.00%	25.66%	69.92%	-	-
Horiz. %	341.73%	294.61%	306.27%	271.18%	213.53%	169.92%	100.00%	-
NAPS	3.62	3.8462	3.565	2.8205	4.7457	4.2353	3.8677	-1.09%
YoY %	-5.88%	7.89%	26.40%	-40.57%	12.05%	9.50%	-	-
Horiz. %	93.60%	99.44%	92.17%	72.92%	122.70%	109.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.43	6.68	4.52	3.93	4.01	4.54	3.40	-
P/RPS	0.64	1.00	0.63	0.56	0.97	0.48	0.33	11.66%
YoY %	-36.00%	58.73%	12.50%	-42.27%	102.08%	45.45%	-	-
Horiz. %	193.94%	303.03%	190.91%	169.70%	293.94%	145.45%	100.00%	-
P/EPS	7.88	12.30	9.45	9.18	7.99	6.11	11.84	-6.55%
YoY %	-35.93%	30.16%	2.94%	14.89%	30.77%	-48.40%	-	-
Horiz. %	66.55%	103.89%	79.81%	77.53%	67.48%	51.60%	100.00%	-
EY	12.68	8.13	10.59	10.89	12.52	16.36	8.44	7.01%
YoY %	55.97%	-23.23%	-2.75%	-13.02%	-23.47%	93.84%	-	-
Horiz. %	150.24%	96.33%	125.47%	129.03%	148.34%	193.84%	100.00%	-
DY	6.55	3.74	5.75	5.85	3.19	3.74	2.94	14.27%
YoY %	75.13%	-34.96%	-1.71%	83.39%	-14.71%	27.21%	-	-
Horiz. %	222.79%	127.21%	195.58%	198.98%	108.50%	127.21%	100.00%	-
P/NAPS	1.15	1.63	1.19	1.31	1.13	0.85	0.70	8.62%
YoY %	-29.45%	36.97%	-9.16%	15.93%	32.94%	21.43%	-	-
Horiz. %	164.29%	232.86%	170.00%	187.14%	161.43%	121.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	25/08/14	26/08/13	27/08/12	18/08/11	23/08/10	24/08/09	-
Price	4.99	7.08	5.15	4.93	3.98	5.07	3.68	-
P/RPS	0.72	1.06	0.72	0.70	0.96	0.53	0.36	12.24%
YoY %	-32.08%	47.22%	2.86%	-27.08%	81.13%	47.22%	-	-
Horiz. %	200.00%	294.44%	200.00%	194.44%	266.67%	147.22%	100.00%	-
P/EPS	8.88	13.03	10.76	11.52	7.93	6.83	12.82	-5.93%
YoY %	-31.85%	21.10%	-6.60%	45.27%	16.11%	-46.72%	-	-
Horiz. %	69.27%	101.64%	83.93%	89.86%	61.86%	53.28%	100.00%	-
EY	11.26	7.67	9.29	8.68	12.61	14.65	7.80	6.30%
YoY %	46.81%	-17.44%	7.03%	-31.17%	-13.92%	87.82%	-	-
Horiz. %	144.36%	98.33%	119.10%	111.28%	161.67%	187.82%	100.00%	-
DY	5.81	3.53	5.05	4.67	3.21	3.35	2.72	13.47%
YoY %	64.59%	-30.10%	8.14%	45.48%	-4.18%	23.16%	-	-
Horiz. %	213.60%	129.78%	185.66%	171.69%	118.01%	123.16%	100.00%	-
P/NAPS	1.30	1.73	1.36	1.64	1.12	0.95	0.76	9.35%
YoY %	-24.86%	27.21%	-17.07%	46.43%	17.89%	25.00%	-	-
Horiz. %	171.05%	227.63%	178.95%	215.79%	147.37%	125.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:40:00

EMA 5

10 Mins

BUY

2024-07-05 11:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-05 11:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 11:40:00

EMA 5

5 Mins

BUY

2024-07-05 11:40:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,902,800

HSI-HWW

0.235

+0.02

91,542,100

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.255

+0.025

76,109,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,357,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,844,600

HSI-HWE

0.13

+0.015

67,255,900

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.44

+0.26

8,489,500

KLK

20.32

+0.24

251,000

IJM-C76

0.725

+0.165

96,000

KSENG

6.32

+0.15

191,400

NPC

1.80

+0.15

1,000

YBS

0.92

+0.135

30,398,800

SIMEPROP-C18

0.765

+0.135

10,000

SUNCON

4.25

+0.12

2,454,900

AIRPORT

10.12

+0.12

651,500

More gainer Stocks

MPI

39.44

-0.26

102,100

TOYOVEN

0.88

-0.18

10,719,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.58

-0.10

22,313,500

YTLPOWR

5.22

-0.10

7,713,700

CARLSBG

18.66

-0.10

68,800

DLADY

35.58

-0.10

6,300

HSI-HWX

0.665

-0.10

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More