[HLIND] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 6.18%
YoY- 50.4%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,255,910 2,140,851 2,102,650 2,105,145 2,251,911 2,003,278 1,937,604 2.56%
PBT 362,487 301,386 285,890 238,625 202,552 248,046 255,514 5.99%
Tax -52,972 -53,416 -68,256 -23,050 -46,205 -17,212 64,587 -
NP 309,515 247,970 217,634 215,575 156,347 230,834 320,101 -0.55%
-
NP to SH 261,580 208,518 173,109 173,195 115,159 184,458 207,622 3.92%
-
Tax Rate 14.61% 17.72% 23.87% 9.66% 22.81% 6.94% -25.28% -
Total Cost 1,946,395 1,892,881 1,885,016 1,889,570 2,095,564 1,772,444 1,617,503 3.13%
-
Net Worth 1,401,257 1,279,692 1,141,073 1,220,700 1,106,576 1,155,853 1,444,162 -0.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 135,712 92,516 83,248 80,164 67,826 63,648 52,304 17.20%
Div Payout % 51.88% 44.37% 48.09% 46.29% 58.90% 34.51% 25.19% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,401,257 1,279,692 1,141,073 1,220,700 1,106,576 1,155,853 1,444,162 -0.50%
NOSH 327,905 308,359 308,398 308,257 308,238 308,227 261,623 3.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.72% 11.58% 10.35% 10.24% 6.94% 11.52% 16.52% -
ROE 18.67% 16.29% 15.17% 14.19% 10.41% 15.96% 14.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 730.90 694.27 681.80 682.92 730.57 649.93 740.61 -0.21%
EPS 84.75 67.62 56.13 56.19 37.36 59.84 79.36 1.10%
DPS 44.00 30.00 27.00 26.00 22.00 20.65 20.00 14.02%
NAPS 4.54 4.15 3.70 3.96 3.59 3.75 5.52 -3.20%
Adjusted Per Share Value based on latest NOSH - 308,257
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 687.98 652.89 641.24 642.00 686.76 610.94 590.91 2.56%
EPS 79.77 63.59 52.79 52.82 35.12 56.25 63.32 3.92%
DPS 41.39 28.21 25.39 24.45 20.68 19.41 15.95 17.20%
NAPS 4.2734 3.9027 3.4799 3.7227 3.3747 3.525 4.4042 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 9.40 5.93 4.49 4.84 4.62 4.00 5.35 -
P/RPS 1.29 0.85 0.66 0.71 0.63 0.62 0.72 10.19%
P/EPS 11.09 8.77 8.00 8.61 12.37 6.68 6.74 8.64%
EY 9.02 11.40 12.50 11.61 8.09 14.96 14.83 -7.94%
DY 4.68 5.06 6.01 5.37 4.76 5.16 3.74 3.80%
P/NAPS 2.07 1.43 1.21 1.22 1.29 1.07 0.97 13.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 06/02/17 02/02/16 22/01/15 28/01/14 31/01/13 09/02/12 21/02/11 -
Price 9.76 5.62 4.35 5.31 4.40 4.28 5.72 -
P/RPS 1.34 0.81 0.64 0.78 0.60 0.66 0.77 9.66%
P/EPS 11.52 8.31 7.75 9.45 11.78 7.15 7.21 8.11%
EY 8.68 12.03 12.90 10.58 8.49 13.98 13.87 -7.50%
DY 4.51 5.34 6.21 4.90 5.00 4.82 3.50 4.31%
P/NAPS 2.15 1.35 1.18 1.34 1.23 1.14 1.04 12.85%

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