[HLIND] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 2.56%
YoY- 191.67%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,157,514 2,188,832 1,941,131 2,228,319 2,525,291 3,181,194 2,803,202 -4.26%
PBT 229,920 198,765 265,816 276,292 68,265 341,994 265,861 -2.38%
Tax -23,359 -42,061 9,226 31,132 -23,868 -38,779 -43,743 -9.91%
NP 206,561 156,704 275,042 307,424 44,397 303,215 222,118 -1.20%
-
NP to SH 163,113 119,391 207,013 199,258 68,317 187,315 121,326 5.05%
-
Tax Rate 10.16% 21.16% -3.47% -11.27% 34.96% 11.34% 16.45% -
Total Cost 1,950,953 2,032,128 1,666,089 1,920,895 2,480,894 2,877,979 2,581,084 -4.55%
-
Net Worth 1,208,633 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 1.48%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 80,164 67,826 63,648 52,304 31,398 39,361 25,592 20.94%
Div Payout % 49.15% 56.81% 30.75% 26.25% 45.96% 21.01% 21.09% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,208,633 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 1.48%
NOSH 308,324 308,125 308,446 261,505 261,601 261,722 262,763 2.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.57% 7.16% 14.17% 13.80% 1.76% 9.53% 7.92% -
ROE 13.50% 10.98% 18.04% 14.06% 5.23% 14.70% 10.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 699.75 710.37 629.33 852.11 965.32 1,215.49 1,066.82 -6.78%
EPS 52.90 38.75 67.11 76.20 26.11 71.57 46.17 2.29%
DPS 26.00 22.00 20.64 20.00 12.00 15.00 9.74 17.76%
NAPS 3.92 3.53 3.72 5.42 4.99 4.87 4.21 -1.18%
Adjusted Per Share Value based on latest NOSH - 261,505
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 657.97 667.52 591.98 679.57 770.13 970.16 854.89 -4.26%
EPS 49.74 36.41 63.13 60.77 20.83 57.13 37.00 5.05%
DPS 24.45 20.68 19.41 15.95 9.58 12.00 7.80 20.95%
NAPS 3.6859 3.3171 3.4993 4.3225 3.981 3.8871 3.3737 1.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.42 4.45 3.93 5.20 3.77 3.90 3.98 -
P/RPS 0.77 0.63 0.62 0.61 0.39 0.32 0.37 12.97%
P/EPS 10.25 11.48 5.86 6.82 14.44 5.45 8.62 2.92%
EY 9.76 8.71 17.08 14.65 6.93 18.35 11.60 -2.83%
DY 4.80 4.94 5.25 3.85 3.18 3.85 2.45 11.84%
P/NAPS 1.38 1.26 1.06 0.96 0.76 0.80 0.95 6.41%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 29/11/12 21/11/11 16/11/10 17/11/09 18/11/08 28/11/07 -
Price 5.19 4.73 4.01 5.20 4.32 3.48 4.18 -
P/RPS 0.74 0.67 0.64 0.61 0.45 0.29 0.39 11.25%
P/EPS 9.81 12.21 5.97 6.82 16.54 4.86 9.05 1.35%
EY 10.19 8.19 16.74 14.65 6.05 20.57 11.05 -1.34%
DY 5.01 4.65 5.15 3.85 2.78 4.31 2.33 13.59%
P/NAPS 1.32 1.34 1.08 0.96 0.87 0.71 0.99 4.90%

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
Post a Comment