[HLIND] YoY TTM Result on 30-Sep-2009 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

17-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- -8.99%

YoY- -63.53%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	2,188,832	1,941,131	2,228,319	2,525,291	3,181,194	2,803,202	2,720,948	-3.55%
YoY %	12.76%	-12.89%	-11.76%	-20.62%	13.48%	3.02%	-	-
Horiz. %	80.44%	71.34%	81.89%	92.81%	116.91%	103.02%	100.00%	-
PBT	198,765	265,816	276,292	68,265	341,994	265,861	305,710	-6.91%
YoY %	-25.22%	-3.79%	304.73%	-80.04%	28.64%	-13.03%	-	-
Horiz. %	65.02%	86.95%	90.38%	22.33%	111.87%	86.97%	100.00%	-
Tax	-42,061	9,226	31,132	-23,868	-38,779	-43,743	-30,221	5.65%
YoY %	-555.90%	-70.36%	230.43%	38.45%	11.35%	-44.74%	-	-
Horiz. %	139.18%	-30.53%	-103.01%	78.98%	128.32%	144.74%	100.00%	-
NP	156,704	275,042	307,424	44,397	303,215	222,118	275,489	-8.96%
YoY %	-43.03%	-10.53%	592.44%	-85.36%	36.51%	-19.37%	-	-
Horiz. %	56.88%	99.84%	111.59%	16.12%	110.06%	80.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,391	207,013	199,258	68,317	187,315	121,326	146,696	-3.37%
YoY %	-42.33%	3.89%	191.67%	-63.53%	54.39%	-17.29%	-	-
Horiz. %	81.39%	141.12%	135.83%	46.57%	127.69%	82.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.16%	-3.47%	-11.27%	34.96%	11.34%	16.45%	9.89%	-
YoY %	709.80%	69.21%	-132.24%	208.29%	-31.06%	66.33%	-	-
Horiz. %	213.95%	-35.09%	-113.95%	353.49%	114.66%	166.33%	100.00%	-
Total Cost	2,032,128	1,666,089	1,920,895	2,480,894	2,877,979	2,581,084	2,445,459	-3.03%
YoY %	21.97%	-13.26%	-22.57%	-13.80%	11.50%	5.55%	-	-
Horiz. %	83.10%	68.13%	78.55%	101.45%	117.69%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.38%	133.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	67,826	63,648	52,304	31,398	39,361	25,592	29,885	14.62%
YoY %	6.56%	21.69%	66.58%	-20.23%	53.80%	-14.37%	-	-
Horiz. %	226.96%	212.98%	175.02%	105.06%	131.71%	85.63%	100.00%	-
Div Payout %	56.81%	30.75%	26.25%	45.96%	21.01%	21.09%	20.37%	-
YoY %	84.75%	17.14%	-42.89%	118.75%	-0.38%	3.53%	-	-
Horiz. %	278.89%	150.96%	128.87%	225.63%	103.14%	103.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,087,684	1,147,419	1,417,361	1,305,389	1,274,586	1,106,234	831,020	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.38%	133.12%	100.00%	-
NOSH	308,125	308,446	261,505	261,601	261,722	262,763	250,307	3.52%
YoY %	-0.10%	17.95%	-0.04%	-0.05%	-0.40%	4.98%	-	-
Horiz. %	123.10%	123.23%	104.47%	104.51%	104.56%	104.98%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	7.16%	14.17%	13.80%	1.76%	9.53%	7.92%	10.12%	-
YoY %	-49.47%	2.68%	684.09%	-81.53%	20.33%	-21.74%	-	-
Horiz. %	70.75%	140.02%	136.36%	17.39%	94.17%	78.26%	100.00%	-
ROE	10.98%	18.04%	14.06%	5.23%	14.70%	10.97%	17.65%	-
YoY %	-39.14%	28.31%	168.83%	-64.42%	34.00%	-37.85%	-	-
Horiz. %	62.21%	102.21%	79.66%	29.63%	83.29%	62.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	710.37	629.33	852.11	965.32	1,215.49	1,066.82	1,087.04	-6.83%
YoY %	12.88%	-26.14%	-11.73%	-20.58%	13.94%	-1.86%	-	-
Horiz. %	65.35%	57.89%	78.39%	88.80%	111.82%	98.14%	100.00%	-
EPS	38.75	67.11	76.20	26.11	71.57	46.17	58.61	-6.65%
YoY %	-42.26%	-11.93%	191.84%	-63.52%	55.01%	-21.23%	-	-
Horiz. %	66.11%	114.50%	130.01%	44.55%	122.11%	78.77%	100.00%	-
DPS	22.00	20.64	20.00	12.00	15.00	9.74	11.94	10.71%
YoY %	6.59%	3.20%	66.67%	-20.00%	54.00%	-18.43%	-	-
Horiz. %	184.25%	172.86%	167.50%	100.50%	125.63%	81.57%	100.00%	-
NAPS	3.53	3.72	5.42	4.99	4.87	4.21	3.32	1.02%
YoY %	-5.11%	-31.37%	8.62%	2.46%	15.68%	26.81%	-	-
Horiz. %	106.33%	112.05%	163.25%	150.30%	146.69%	126.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,601
RPS	695.46	616.75	708.00	802.36	1,010.76	890.66	864.52	-3.55%
YoY %	12.76%	-12.89%	-11.76%	-20.62%	13.48%	3.02%	-	-
Horiz. %	80.44%	71.34%	81.90%	92.81%	116.92%	103.02%	100.00%	-
EPS	37.93	65.77	63.31	21.71	59.52	38.55	46.61	-3.37%
YoY %	-42.33%	3.89%	191.62%	-63.52%	54.40%	-17.29%	-	-
Horiz. %	81.38%	141.11%	135.83%	46.58%	127.70%	82.71%	100.00%	-
DPS	21.55	20.22	16.62	9.98	12.51	8.13	9.50	14.61%
YoY %	6.58%	21.66%	66.53%	-20.22%	53.87%	-14.42%	-	-
Horiz. %	226.84%	212.84%	174.95%	105.05%	131.68%	85.58%	100.00%	-
NAPS	3.4559	3.6457	4.5034	4.1476	4.0497	3.5148	2.6404	4.58%
YoY %	-5.21%	-19.05%	8.58%	2.42%	15.22%	33.12%	-	-
Horiz. %	130.89%	138.07%	170.56%	157.08%	153.37%	133.12%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.45	3.93	5.20	3.77	3.90	3.98	4.24	-
P/RPS	0.63	0.62	0.61	0.39	0.32	0.37	0.39	8.31%
YoY %	1.61%	1.64%	56.41%	21.88%	-13.51%	-5.13%	-	-
Horiz. %	161.54%	158.97%	156.41%	100.00%	82.05%	94.87%	100.00%	-
P/EPS	11.48	5.86	6.82	14.44	5.45	8.62	7.23	8.00%
YoY %	95.90%	-14.08%	-52.77%	164.95%	-36.77%	19.23%	-	-
Horiz. %	158.78%	81.05%	94.33%	199.72%	75.38%	119.23%	100.00%	-
EY	8.71	17.08	14.65	6.93	18.35	11.60	13.82	-7.39%
YoY %	-49.00%	16.59%	111.40%	-62.23%	58.19%	-16.06%	-	-
Horiz. %	63.02%	123.59%	106.01%	50.14%	132.78%	83.94%	100.00%	-
DY	4.94	5.25	3.85	3.18	3.85	2.45	2.82	9.78%
YoY %	-5.90%	36.36%	21.07%	-17.40%	57.14%	-13.12%	-	-
Horiz. %	175.18%	186.17%	136.52%	112.77%	136.52%	86.88%	100.00%	-
P/NAPS	1.26	1.06	0.96	0.76	0.80	0.95	1.28	-0.26%
YoY %	18.87%	10.42%	26.32%	-5.00%	-15.79%	-25.78%	-	-
Horiz. %	98.44%	82.81%	75.00%	59.38%	62.50%	74.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	21/11/11	16/11/10	17/11/09	18/11/08	28/11/07	07/11/06	-
Price	4.73	4.01	5.20	4.32	3.48	4.18	5.95	-
P/RPS	0.67	0.64	0.61	0.45	0.29	0.39	0.55	3.34%
YoY %	4.69%	4.92%	35.56%	55.17%	-25.64%	-29.09%	-	-
Horiz. %	121.82%	116.36%	110.91%	81.82%	52.73%	70.91%	100.00%	-
P/EPS	12.21	5.97	6.82	16.54	4.86	9.05	10.15	3.12%
YoY %	104.52%	-12.46%	-58.77%	240.33%	-46.30%	-10.84%	-	-
Horiz. %	120.30%	58.82%	67.19%	162.96%	47.88%	89.16%	100.00%	-
EY	8.19	16.74	14.65	6.05	20.57	11.05	9.85	-3.02%
YoY %	-51.08%	14.27%	142.15%	-70.59%	86.15%	12.18%	-	-
Horiz. %	83.15%	169.95%	148.73%	61.42%	208.83%	112.18%	100.00%	-
DY	4.65	5.15	3.85	2.78	4.31	2.33	2.01	14.98%
YoY %	-9.71%	33.77%	38.49%	-35.50%	84.98%	15.92%	-	-
Horiz. %	231.34%	256.22%	191.54%	138.31%	214.43%	115.92%	100.00%	-
P/NAPS	1.34	1.08	0.96	0.87	0.71	0.99	1.79	-4.70%
YoY %	24.07%	12.50%	10.34%	22.54%	-28.28%	-44.69%	-	-
Horiz. %	74.86%	60.34%	53.63%	48.60%	39.66%	55.31%	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