[HLIND] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 10.52%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,237,264 2,133,530 2,066,438 2,157,514 2,188,832 1,941,131 2,228,319 0.06%
PBT 367,636 292,452 256,271 229,920 198,765 265,816 276,292 4.87%
Tax -53,977 -79,778 -35,856 -23,359 -42,061 9,226 31,132 -
NP 313,659 212,674 220,415 206,561 156,704 275,042 307,424 0.33%
-
NP to SH 267,166 169,885 179,597 163,113 119,391 207,013 199,258 5.00%
-
Tax Rate 14.68% 27.28% 13.99% 10.16% 21.16% -3.47% -11.27% -
Total Cost 1,923,605 1,920,856 1,846,023 1,950,953 2,032,128 1,666,089 1,920,895 0.02%
-
Net Worth 1,376,161 1,255,509 1,313,700 1,208,633 1,087,684 1,147,419 1,417,361 -0.48%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 135,712 92,516 83,248 80,164 67,826 63,648 52,304 17.20%
Div Payout % 50.80% 54.46% 46.35% 49.15% 56.81% 30.75% 26.25% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,376,161 1,255,509 1,313,700 1,208,633 1,087,684 1,147,419 1,417,361 -0.48%
NOSH 308,556 308,479 308,380 308,324 308,125 308,446 261,505 2.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.02% 9.97% 10.67% 9.57% 7.16% 14.17% 13.80% -
ROE 19.41% 13.53% 13.67% 13.50% 10.98% 18.04% 14.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 725.07 691.63 670.09 699.75 710.37 629.33 852.11 -2.65%
EPS 86.59 55.07 58.24 52.90 38.75 67.11 76.20 2.15%
DPS 44.00 30.00 27.00 26.00 22.00 20.64 20.00 14.02%
NAPS 4.46 4.07 4.26 3.92 3.53 3.72 5.42 -3.19%
Adjusted Per Share Value based on latest NOSH - 308,324
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 710.84 677.88 656.57 685.50 695.46 616.75 708.00 0.06%
EPS 84.89 53.98 57.06 51.83 37.93 65.77 63.31 5.00%
DPS 43.12 29.40 26.45 25.47 21.55 20.22 16.62 17.20%
NAPS 4.3725 3.9891 4.174 3.8402 3.4559 3.6457 4.5034 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 9.25 5.70 8.42 5.42 4.45 3.93 5.20 -
P/RPS 1.28 0.82 1.26 0.77 0.63 0.62 0.61 13.13%
P/EPS 10.68 10.35 14.46 10.25 11.48 5.86 6.82 7.75%
EY 9.36 9.66 6.92 9.76 8.71 17.08 14.65 -7.18%
DY 4.76 5.26 3.21 4.80 4.94 5.25 3.85 3.59%
P/NAPS 2.07 1.40 1.98 1.38 1.26 1.06 0.96 13.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 17/11/15 11/11/14 22/11/13 29/11/12 21/11/11 16/11/10 -
Price 9.65 6.20 4.62 5.19 4.73 4.01 5.20 -
P/RPS 1.33 0.90 0.69 0.74 0.67 0.64 0.61 13.85%
P/EPS 11.15 11.26 7.93 9.81 12.21 5.97 6.82 8.52%
EY 8.97 8.88 12.61 10.19 8.19 16.74 14.65 -7.84%
DY 4.56 4.84 5.84 5.01 4.65 5.15 3.85 2.85%
P/NAPS 2.16 1.52 1.08 1.32 1.34 1.08 0.96 14.45%

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