[HLIND] YoY TTM Result on 30-Jun-2013 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 16.72%

YoY- 11.83%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	2,190,629	2,138,898	2,058,480	2,197,216	2,172,624	1,803,233	2,498,151	-2.16%
YoY %	2.42%	3.91%	-6.31%	1.13%	20.48%	-27.82%	-	-
Horiz. %	87.69%	85.62%	82.40%	87.95%	86.97%	72.18%	100.00%	-
PBT	343,144	300,500	237,677	218,162	212,876	256,546	294,417	2.58%
YoY %	14.19%	26.43%	8.95%	2.48%	-17.02%	-12.86%	-	-
Horiz. %	116.55%	102.07%	80.73%	74.10%	72.30%	87.14%	100.00%	-
Tax	-52,564	-81,978	-29,707	-26,007	-45,681	45,308	-861	98.30%
YoY %	35.88%	-175.96%	-14.23%	43.07%	-200.82%	5,362.25%	-	-
Horiz. %	6,104.99%	9,521.25%	3,450.29%	3,020.56%	5,305.57%	-5,262.25%	100.00%	-
NP	290,580	218,522	207,970	192,155	167,195	301,854	293,556	-0.16%
YoY %	32.98%	5.07%	8.23%	14.93%	-44.61%	2.83%	-	-
Horiz. %	98.99%	74.44%	70.85%	65.46%	56.96%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	247,222	173,232	167,502	147,591	131,975	219,379	194,278	4.09%
YoY %	42.71%	3.42%	13.49%	11.83%	-39.84%	12.92%	-	-
Horiz. %	127.25%	89.17%	86.22%	75.97%	67.93%	112.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.32%	27.28%	12.50%	11.92%	21.46%	-17.66%	0.29%	-
YoY %	-43.84%	118.24%	4.87%	-44.45%	221.52%	-6,189.66%	-	-
Horiz. %	5,282.76%	9,406.90%	4,310.34%	4,110.34%	7,400.00%	-6,089.66%	100.00%	-
Total Cost	1,900,049	1,920,376	1,850,510	2,005,061	2,005,429	1,501,379	2,204,595	-2.44%
YoY %	-1.06%	3.78%	-7.71%	-0.02%	33.57%	-31.90%	-	-
Horiz. %	86.19%	87.11%	83.94%	90.95%	90.97%	68.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,301,662	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	129,531	89,419	77,075	80,144	70,942	55,870	44,465	19.48%
YoY %	44.86%	16.02%	-3.83%	12.97%	26.98%	25.65%	-	-
Horiz. %	291.31%	201.10%	173.34%	180.24%	159.55%	125.65%	100.00%	-
Div Payout %	52.39%	51.62%	46.01%	54.30%	53.75%	25.47%	22.89%	-
YoY %	1.49%	12.19%	-15.27%	1.02%	111.03%	11.27%	-	-
Horiz. %	228.88%	225.51%	201.00%	237.22%	234.82%	111.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,301,662	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-
NOSH	308,450	308,316	308,354	308,436	308,279	437,112	261,535	2.78%
YoY %	0.04%	-0.01%	-0.03%	0.05%	-29.47%	67.13%	-	-
Horiz. %	117.94%	117.89%	117.90%	117.93%	117.87%	167.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	13.26%	10.22%	10.10%	8.75%	7.70%	16.74%	11.75%	-
YoY %	29.75%	1.19%	15.43%	13.64%	-54.00%	42.47%	-	-
Horiz. %	112.85%	86.98%	85.96%	74.47%	65.53%	142.47%	100.00%	-
ROE	18.99%	14.59%	13.28%	12.63%	14.27%	14.10%	13.99%	-
YoY %	30.16%	9.86%	5.15%	-11.49%	1.21%	0.79%	-	-
Horiz. %	135.74%	104.29%	94.92%	90.28%	102.00%	100.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	710.20	693.73	667.57	712.37	704.76	412.53	955.19	-4.81%
YoY %	2.37%	3.92%	-6.29%	1.08%	70.84%	-56.81%	-	-
Horiz. %	74.35%	72.63%	69.89%	74.58%	73.78%	43.19%	100.00%	-
EPS	80.15	56.19	54.32	47.85	42.81	50.19	74.28	1.27%
YoY %	42.64%	3.44%	13.52%	11.77%	-14.70%	-32.43%	-	-
Horiz. %	107.90%	75.65%	73.13%	64.42%	57.63%	67.57%	100.00%	-
DPS	42.00	29.00	25.00	26.00	23.00	12.78	17.00	16.25%
YoY %	44.83%	16.00%	-3.85%	13.04%	79.97%	-24.82%	-	-
Horiz. %	247.06%	170.59%	147.06%	152.94%	135.29%	75.18%	100.00%	-
NAPS	4.22	3.85	4.09	3.79	3.00	3.56	5.31	-3.75%
YoY %	9.61%	-5.87%	7.92%	26.33%	-15.73%	-32.96%	-	-
Horiz. %	79.47%	72.50%	77.02%	71.37%	56.50%	67.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,436
RPS	668.07	652.30	627.77	670.08	662.58	549.93	761.86	-2.16%
YoY %	2.42%	3.91%	-6.31%	1.13%	20.48%	-27.82%	-	-
Horiz. %	87.69%	85.62%	82.40%	87.95%	86.97%	72.18%	100.00%	-
EPS	75.39	52.83	51.08	45.01	40.25	66.90	59.25	4.09%
YoY %	42.70%	3.43%	13.49%	11.83%	-39.84%	12.91%	-	-
Horiz. %	127.24%	89.16%	86.21%	75.97%	67.93%	112.91%	100.00%	-
DPS	39.50	27.27	23.51	24.44	21.64	17.04	13.56	19.48%
YoY %	44.85%	15.99%	-3.81%	12.94%	27.00%	25.66%	-	-
Horiz. %	291.30%	201.11%	173.38%	180.24%	159.59%	125.66%	100.00%	-
NAPS	3.9697	3.62	3.8462	3.565	2.8205	4.7457	4.2353	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.60%	112.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	8.33	4.43	6.68	4.52	3.93	4.01	4.54	-
P/RPS	1.17	0.64	1.00	0.63	0.56	0.97	0.48	15.99%
YoY %	82.81%	-36.00%	58.73%	12.50%	-42.27%	102.08%	-	-
Horiz. %	243.75%	133.33%	208.33%	131.25%	116.67%	202.08%	100.00%	-
P/EPS	10.39	7.88	12.30	9.45	9.18	7.99	6.11	9.24%
YoY %	31.85%	-35.93%	30.16%	2.94%	14.89%	30.77%	-	-
Horiz. %	170.05%	128.97%	201.31%	154.66%	150.25%	130.77%	100.00%	-
EY	9.62	12.68	8.13	10.59	10.89	12.52	16.36	-8.46%
YoY %	-24.13%	55.97%	-23.23%	-2.75%	-13.02%	-23.47%	-	-
Horiz. %	58.80%	77.51%	49.69%	64.73%	66.56%	76.53%	100.00%	-
DY	5.04	6.55	3.74	5.75	5.85	3.19	3.74	5.09%
YoY %	-23.05%	75.13%	-34.96%	-1.71%	83.39%	-14.71%	-	-
Horiz. %	134.76%	175.13%	100.00%	153.74%	156.42%	85.29%	100.00%	-
P/NAPS	1.97	1.15	1.63	1.19	1.31	1.13	0.85	15.02%
YoY %	71.30%	-29.45%	36.97%	-9.16%	15.93%	32.94%	-	-
Horiz. %	231.76%	135.29%	191.76%	140.00%	154.12%	132.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	21/08/15	25/08/14	26/08/13	27/08/12	18/08/11	23/08/10	-
Price	9.48	4.99	7.08	5.15	4.93	3.98	5.07	-
P/RPS	1.33	0.72	1.06	0.72	0.70	0.96	0.53	16.55%
YoY %	84.72%	-32.08%	47.22%	2.86%	-27.08%	81.13%	-	-
Horiz. %	250.94%	135.85%	200.00%	135.85%	132.08%	181.13%	100.00%	-
P/EPS	11.83	8.88	13.03	10.76	11.52	7.93	6.83	9.57%
YoY %	33.22%	-31.85%	21.10%	-6.60%	45.27%	16.11%	-	-
Horiz. %	173.21%	130.01%	190.78%	157.54%	168.67%	116.11%	100.00%	-
EY	8.45	11.26	7.67	9.29	8.68	12.61	14.65	-8.75%
YoY %	-24.96%	46.81%	-17.44%	7.03%	-31.17%	-13.92%	-	-
Horiz. %	57.68%	76.86%	52.35%	63.41%	59.25%	86.08%	100.00%	-
DY	4.43	5.81	3.53	5.05	4.67	3.21	3.35	4.76%
YoY %	-23.75%	64.59%	-30.10%	8.14%	45.48%	-4.18%	-	-
Horiz. %	132.24%	173.43%	105.37%	150.75%	139.40%	95.82%	100.00%	-
P/NAPS	2.25	1.30	1.73	1.36	1.64	1.12	0.95	15.43%
YoY %	73.08%	-24.86%	27.21%	-17.07%	46.43%	17.89%	-	-
Horiz. %	236.84%	136.84%	182.11%	143.16%	172.63%	117.89%	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 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

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

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

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.105

-0.015

144,579,700

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

79,536,500

SNS

0.91

+0.025

77,190,900

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.085

-0.005

73,269,700

More active Stocks

NESTLE

122.60

+0.60

13,300

KOBAY

2.38

+0.20

9,701,800

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

394,200

NPC

1.80

+0.15

1,000

YBS

0.925

+0.14

31,664,400

SUNCON

4.27

+0.14

3,031,200

AIRPORT

10.14

+0.14

1,012,200

PETDAG

17.36

+0.12

357,000

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.50

-0.20

151,100

TOYOVEN

0.885

-0.175

11,192,100

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

YTLPOWR

5.19

-0.13

9,949,600

HEIM

22.06

-0.12

62,000

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.575

-0.105

24,552,000

THETA

1.79

-0.10

4,085,200

CARLSBG

18.66

-0.10

81,000

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