[HLIND] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.48%
YoY- -31.54%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,251,911 2,003,278 1,937,604 2,559,240 3,082,563 2,897,761 2,814,282 -3.64%
PBT 202,552 248,046 255,514 135,335 252,487 296,769 331,866 -7.89%
Tax -46,205 -17,212 64,587 -27,398 -34,731 -48,143 -30,859 6.95%
NP 156,347 230,834 320,101 107,937 217,756 248,626 301,007 -10.33%
-
NP to SH 115,159 184,458 207,622 102,802 150,154 133,460 167,553 -6.05%
-
Tax Rate 22.81% 6.94% -25.28% 20.24% 13.76% 16.22% 9.30% -
Total Cost 2,095,564 1,772,444 1,617,503 2,451,303 2,864,807 2,649,135 2,513,275 -2.98%
-
Net Worth 1,106,576 1,155,853 1,444,162 1,325,953 1,266,651 1,145,524 831,810 4.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 67,826 63,648 52,304 31,398 39,361 25,592 29,885 14.62%
Div Payout % 58.90% 34.51% 25.19% 30.54% 26.21% 19.18% 17.84% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,106,576 1,155,853 1,444,162 1,325,953 1,266,651 1,145,524 831,810 4.86%
NOSH 308,238 308,227 261,623 261,529 261,704 262,734 249,792 3.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.94% 11.52% 16.52% 4.22% 7.06% 8.58% 10.70% -
ROE 10.41% 15.96% 14.38% 7.75% 11.85% 11.65% 20.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 730.57 649.93 740.61 978.57 1,177.88 1,102.92 1,126.65 -6.95%
EPS 37.36 59.84 79.36 39.31 57.38 50.80 67.08 -9.28%
DPS 22.00 20.65 20.00 12.00 15.00 9.74 11.96 10.68%
NAPS 3.59 3.75 5.52 5.07 4.84 4.36 3.33 1.25%
Adjusted Per Share Value based on latest NOSH - 261,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 715.50 636.50 615.63 813.14 979.42 920.70 894.18 -3.64%
EPS 36.59 58.61 65.97 32.66 47.71 42.40 53.24 -6.05%
DPS 21.55 20.22 16.62 9.98 12.51 8.13 9.50 14.61%
NAPS 3.5159 3.6725 4.5885 4.2129 4.0245 3.6397 2.6429 4.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.62 4.00 5.35 4.53 3.66 5.05 5.65 -
P/RPS 0.63 0.62 0.72 0.46 0.31 0.46 0.50 3.92%
P/EPS 12.37 6.68 6.74 11.52 6.38 9.94 8.42 6.61%
EY 8.09 14.96 14.83 8.68 15.68 10.06 11.87 -6.18%
DY 4.76 5.16 3.74 2.65 4.10 1.93 2.12 14.41%
P/NAPS 1.29 1.07 0.97 0.89 0.76 1.16 1.70 -4.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 4.40 4.28 5.72 4.67 3.50 4.28 5.55 -
P/RPS 0.60 0.66 0.77 0.48 0.30 0.39 0.49 3.42%
P/EPS 11.78 7.15 7.21 11.88 6.10 8.43 8.27 6.06%
EY 8.49 13.98 13.87 8.42 16.39 11.87 12.09 -5.71%
DY 5.00 4.82 3.50 2.57 4.29 2.28 2.16 14.99%
P/NAPS 1.23 1.14 1.04 0.92 0.72 0.98 1.67 -4.96%

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