[HLIND] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 4.2%
YoY- 101.96%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,105,145 2,251,911 2,003,278 1,937,604 2,559,240 3,082,563 2,897,761 -5.18%
PBT 238,625 202,552 248,046 255,514 135,335 252,487 296,769 -3.56%
Tax -23,050 -46,205 -17,212 64,587 -27,398 -34,731 -48,143 -11.54%
NP 215,575 156,347 230,834 320,101 107,937 217,756 248,626 -2.34%
-
NP to SH 173,195 115,159 184,458 207,622 102,802 150,154 133,460 4.43%
-
Tax Rate 9.66% 22.81% 6.94% -25.28% 20.24% 13.76% 16.22% -
Total Cost 1,889,570 2,095,564 1,772,444 1,617,503 2,451,303 2,864,807 2,649,135 -5.47%
-
Net Worth 1,220,700 1,106,576 1,155,853 1,444,162 1,325,953 1,266,651 1,145,524 1.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 80,164 67,826 63,648 52,304 31,398 39,361 25,592 20.94%
Div Payout % 46.29% 58.90% 34.51% 25.19% 30.54% 26.21% 19.18% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,220,700 1,106,576 1,155,853 1,444,162 1,325,953 1,266,651 1,145,524 1.06%
NOSH 308,257 308,238 308,227 261,623 261,529 261,704 262,734 2.69%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.24% 6.94% 11.52% 16.52% 4.22% 7.06% 8.58% -
ROE 14.19% 10.41% 15.96% 14.38% 7.75% 11.85% 11.65% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 682.92 730.57 649.93 740.61 978.57 1,177.88 1,102.92 -7.67%
EPS 56.19 37.36 59.84 79.36 39.31 57.38 50.80 1.69%
DPS 26.00 22.00 20.65 20.00 12.00 15.00 9.74 17.76%
NAPS 3.96 3.59 3.75 5.52 5.07 4.84 4.36 -1.58%
Adjusted Per Share Value based on latest NOSH - 261,623
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 642.00 686.76 610.94 590.91 780.49 940.08 883.73 -5.18%
EPS 52.82 35.12 56.25 63.32 31.35 45.79 40.70 4.43%
DPS 24.45 20.68 19.41 15.95 9.58 12.00 7.80 20.95%
NAPS 3.7227 3.3747 3.525 4.4042 4.0437 3.8629 3.4935 1.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.84 4.62 4.00 5.35 4.53 3.66 5.05 -
P/RPS 0.71 0.63 0.62 0.72 0.46 0.31 0.46 7.49%
P/EPS 8.61 12.37 6.68 6.74 11.52 6.38 9.94 -2.36%
EY 11.61 8.09 14.96 14.83 8.68 15.68 10.06 2.41%
DY 5.37 4.76 5.16 3.74 2.65 4.10 1.93 18.57%
P/NAPS 1.22 1.29 1.07 0.97 0.89 0.76 1.16 0.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/01/14 31/01/13 09/02/12 21/02/11 26/01/10 24/02/09 26/02/08 -
Price 5.31 4.40 4.28 5.72 4.67 3.50 4.28 -
P/RPS 0.78 0.60 0.66 0.77 0.48 0.30 0.39 12.23%
P/EPS 9.45 11.78 7.15 7.21 11.88 6.10 8.43 1.92%
EY 10.58 8.49 13.98 13.87 8.42 16.39 11.87 -1.89%
DY 4.90 5.00 4.82 3.50 2.57 4.29 2.28 13.58%
P/NAPS 1.34 1.23 1.14 1.04 0.92 0.72 0.98 5.34%

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