[HLIND] YoY TTM Result on 30-Sep-2008 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- 5.41%

YoY- 54.39%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	1,941,131	2,228,319	2,525,291	3,181,194	2,803,202	2,720,948	2,336,662	-3.04%
YoY %	-12.89%	-11.76%	-20.62%	13.48%	3.02%	16.45%	-	-
Horiz. %	83.07%	95.36%	108.07%	136.14%	119.97%	116.45%	100.00%	-
PBT	265,816	276,292	68,265	341,994	265,861	305,710	31,682	42.52%
YoY %	-3.79%	304.73%	-80.04%	28.64%	-13.03%	864.93%	-	-
Horiz. %	839.01%	872.08%	215.47%	1,079.46%	839.15%	964.93%	100.00%	-
Tax	9,226	31,132	-23,868	-38,779	-43,743	-30,221	13,116	-5.69%
YoY %	-70.36%	230.43%	38.45%	11.35%	-44.74%	-330.41%	-	-
Horiz. %	70.34%	237.36%	-181.98%	-295.66%	-333.51%	-230.41%	100.00%	-
NP	275,042	307,424	44,397	303,215	222,118	275,489	44,798	35.29%
YoY %	-10.53%	592.44%	-85.36%	36.51%	-19.37%	514.96%	-	-
Horiz. %	613.96%	686.24%	99.10%	676.85%	495.82%	614.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,013	199,258	68,317	187,315	121,326	146,696	-2,188	-
YoY %	3.89%	191.67%	-63.53%	54.39%	-17.29%	6,804.57%	-	-
Horiz. %	-9,461.29%	-9,106.86%	-3,122.35%	-8,561.01%	-5,545.06%	-6,704.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.47%	-11.27%	34.96%	11.34%	16.45%	9.89%	-41.40%	-
YoY %	69.21%	-132.24%	208.29%	-31.06%	66.33%	123.89%	-	-
Horiz. %	8.38%	27.22%	-84.44%	-27.39%	-39.73%	-23.89%	100.00%	-
Total Cost	1,666,089	1,920,895	2,480,894	2,877,979	2,581,084	2,445,459	2,291,864	-5.17%
YoY %	-13.26%	-22.57%	-13.80%	11.50%	5.55%	6.70%	-	-
Horiz. %	72.70%	83.81%	108.25%	125.57%	112.62%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	206,570	33.06%
YoY %	-19.05%	8.58%	2.42%	15.22%	33.12%	302.29%	-	-
Horiz. %	555.46%	686.14%	631.94%	617.02%	535.53%	402.29%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	63,648	52,304	31,398	39,361	25,592	29,885	22,290	19.09%
YoY %	21.69%	66.58%	-20.23%	53.80%	-14.37%	34.07%	-	-
Horiz. %	285.55%	234.65%	140.86%	176.59%	114.81%	134.07%	100.00%	-
Div Payout %	30.75%	26.25%	45.96%	21.01%	21.09%	20.37%	0.00%	-
YoY %	17.14%	-42.89%	118.75%	-0.38%	3.53%	0.00%	-	-
Horiz. %	150.96%	128.87%	225.63%	103.14%	103.53%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	206,570	33.06%
YoY %	-19.05%	8.58%	2.42%	15.22%	33.12%	302.29%	-	-
Horiz. %	555.46%	686.14%	631.94%	617.02%	535.53%	402.29%	100.00%	-
NOSH	308,446	261,505	261,601	261,722	262,763	250,307	210,786	6.54%
YoY %	17.95%	-0.04%	-0.05%	-0.40%	4.98%	18.75%	-	-
Horiz. %	146.33%	124.06%	124.11%	124.16%	124.66%	118.75%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	14.17%	13.80%	1.76%	9.53%	7.92%	10.12%	1.92%	-
YoY %	2.68%	684.09%	-81.53%	20.33%	-21.74%	427.08%	-	-
Horiz. %	738.02%	718.75%	91.67%	496.35%	412.50%	527.08%	100.00%	-
ROE	18.04%	14.06%	5.23%	14.70%	10.97%	17.65%	-1.06%	-
YoY %	28.31%	168.83%	-64.42%	34.00%	-37.85%	1,765.09%	-	-
Horiz. %	-1,701.89%	-1,326.42%	-493.40%	-1,386.79%	-1,034.91%	-1,665.09%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	629.33	852.11	965.32	1,215.49	1,066.82	1,087.04	1,108.55	-9.00%
YoY %	-26.14%	-11.73%	-20.58%	13.94%	-1.86%	-1.94%	-	-
Horiz. %	56.77%	76.87%	87.08%	109.65%	96.24%	98.06%	100.00%	-
EPS	67.11	76.20	26.11	71.57	46.17	58.61	-1.04	-
YoY %	-11.93%	191.84%	-63.52%	55.01%	-21.23%	5,735.58%	-	-
Horiz. %	-6,452.88%	-7,326.92%	-2,510.58%	-6,881.73%	-4,439.42%	-5,635.58%	100.00%	-
DPS	20.64	20.00	12.00	15.00	9.74	11.94	10.57	11.79%
YoY %	3.20%	66.67%	-20.00%	54.00%	-18.43%	12.96%	-	-
Horiz. %	195.27%	189.21%	113.53%	141.91%	92.15%	112.96%	100.00%	-
NAPS	3.72	5.42	4.99	4.87	4.21	3.32	0.98	24.88%
YoY %	-31.37%	8.62%	2.46%	15.68%	26.81%	238.78%	-	-
Horiz. %	379.59%	553.06%	509.18%	496.94%	429.59%	338.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 261,722
RPS	616.75	708.00	802.36	1,010.76	890.66	864.52	742.43	-3.04%
YoY %	-12.89%	-11.76%	-20.62%	13.48%	3.02%	16.44%	-	-
Horiz. %	83.07%	95.36%	108.07%	136.14%	119.97%	116.44%	100.00%	-
EPS	65.77	63.31	21.71	59.52	38.55	46.61	-0.70	-
YoY %	3.89%	191.62%	-63.52%	54.40%	-17.29%	6,758.57%	-	-
Horiz. %	-9,395.71%	-9,044.29%	-3,101.43%	-8,502.86%	-5,507.14%	-6,658.57%	100.00%	-
DPS	20.22	16.62	9.98	12.51	8.13	9.50	7.08	19.10%
YoY %	21.66%	66.53%	-20.22%	53.87%	-14.42%	34.18%	-	-
Horiz. %	285.59%	234.75%	140.96%	176.69%	114.83%	134.18%	100.00%	-
NAPS	3.6457	4.5034	4.1476	4.0497	3.5148	2.6404	0.6563	33.06%
YoY %	-19.05%	8.58%	2.42%	15.22%	33.12%	302.32%	-	-
Horiz. %	555.49%	686.18%	631.97%	617.05%	535.55%	402.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	3.93	5.20	3.77	3.90	3.98	4.24	3.08	-
P/RPS	0.62	0.61	0.39	0.32	0.37	0.39	0.28	14.15%
YoY %	1.64%	56.41%	21.88%	-13.51%	-5.13%	39.29%	-	-
Horiz. %	221.43%	217.86%	139.29%	114.29%	132.14%	139.29%	100.00%	-
P/EPS	5.86	6.82	14.44	5.45	8.62	7.23	-296.72	-
YoY %	-14.08%	-52.77%	164.95%	-36.77%	19.23%	102.44%	-	-
Horiz. %	-1.97%	-2.30%	-4.87%	-1.84%	-2.91%	-2.44%	100.00%	-
EY	17.08	14.65	6.93	18.35	11.60	13.82	-0.34	-
YoY %	16.59%	111.40%	-62.23%	58.19%	-16.06%	4,164.71%	-	-
Horiz. %	-5,023.53%	-4,308.82%	-2,038.24%	-5,397.06%	-3,411.76%	-4,064.71%	100.00%	-
DY	5.25	3.85	3.18	3.85	2.45	2.82	3.43	7.34%
YoY %	36.36%	21.07%	-17.40%	57.14%	-13.12%	-17.78%	-	-
Horiz. %	153.06%	112.24%	92.71%	112.24%	71.43%	82.22%	100.00%	-
P/NAPS	1.06	0.96	0.76	0.80	0.95	1.28	3.14	-16.54%
YoY %	10.42%	26.32%	-5.00%	-15.79%	-25.78%	-59.24%	-	-
Horiz. %	33.76%	30.57%	24.20%	25.48%	30.25%	40.76%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	16/11/10	17/11/09	18/11/08	28/11/07	07/11/06	21/11/05	-
Price	4.01	5.20	4.32	3.48	4.18	5.95	3.00	-
P/RPS	0.64	0.61	0.45	0.29	0.39	0.55	0.27	15.46%
YoY %	4.92%	35.56%	55.17%	-25.64%	-29.09%	103.70%	-	-
Horiz. %	237.04%	225.93%	166.67%	107.41%	144.44%	203.70%	100.00%	-
P/EPS	5.97	6.82	16.54	4.86	9.05	10.15	-289.01	-
YoY %	-12.46%	-58.77%	240.33%	-46.30%	-10.84%	103.51%	-	-
Horiz. %	-2.07%	-2.36%	-5.72%	-1.68%	-3.13%	-3.51%	100.00%	-
EY	16.74	14.65	6.05	20.57	11.05	9.85	-0.35	-
YoY %	14.27%	142.15%	-70.59%	86.15%	12.18%	2,914.29%	-	-
Horiz. %	-4,782.86%	-4,185.71%	-1,728.57%	-5,877.14%	-3,157.14%	-2,814.29%	100.00%	-
DY	5.15	3.85	2.78	4.31	2.33	2.01	3.52	6.54%
YoY %	33.77%	38.49%	-35.50%	84.98%	15.92%	-42.90%	-	-
Horiz. %	146.31%	109.38%	78.98%	122.44%	66.19%	57.10%	100.00%	-
P/NAPS	1.08	0.96	0.87	0.71	0.99	1.79	3.06	-15.92%
YoY %	12.50%	10.34%	22.54%	-28.28%	-44.69%	-41.50%	-	-
Horiz. %	35.29%	31.37%	28.43%	23.20%	32.35%	58.50%	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