[HLIND] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -34.01%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,125,506 1,657,107 2,727,801 2,872,190 2,984,348 2,825,926 2,456,907 -2.38%
PBT 214,755 240,955 278,172 140,155 290,807 330,366 115,624 10.86%
Tax -17,686 74,446 -36,650 -25,694 -47,660 -33,941 12,596 -
NP 197,069 315,401 241,522 114,461 243,147 296,425 128,220 7.41%
-
NP to SH 157,938 215,355 171,467 99,087 130,686 171,927 29,835 31.98%
-
Tax Rate 8.24% -30.90% 13.18% 18.33% 16.39% 10.27% -10.89% -
Total Cost 1,928,437 1,341,706 2,486,279 2,757,729 2,741,201 2,529,501 2,328,687 -3.09%
-
Net Worth 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 694,794 9.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 70,942 55,870 44,465 26,172 39,413 24,969 25,274 18.75%
Div Payout % 44.92% 25.94% 25.93% 26.41% 30.16% 14.52% 84.71% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 694,794 9.00%
NOSH 308,449 283,046 261,537 261,720 262,749 249,084 231,598 4.88%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.27% 19.03% 8.85% 3.99% 8.15% 10.49% 5.22% -
ROE 13.55% 17.99% 12.56% 7.84% 11.10% 19.55% 4.29% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 689.09 585.45 1,042.99 1,097.43 1,135.82 1,134.52 1,060.85 -6.93%
EPS 51.20 76.08 65.56 37.86 49.74 69.02 12.88 25.83%
DPS 23.00 19.74 17.00 10.00 15.00 10.02 10.91 13.22%
NAPS 3.78 4.23 5.22 4.83 4.48 3.53 3.00 3.92%
Adjusted Per Share Value based on latest NOSH - 261,720
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 648.21 505.37 831.89 875.93 910.13 861.82 749.28 -2.38%
EPS 48.17 65.68 52.29 30.22 39.86 52.43 9.10 31.98%
DPS 21.64 17.04 13.56 7.98 12.02 7.61 7.71 18.74%
NAPS 3.5557 3.6513 4.1635 3.8551 3.5898 2.6815 2.1189 9.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.03 4.01 4.66 3.44 4.00 5.35 3.20 -
P/RPS 0.58 0.68 0.45 0.31 0.35 0.47 0.30 11.60%
P/EPS 7.87 5.27 7.11 9.09 8.04 7.75 24.84 -17.41%
EY 12.71 18.97 14.07 11.01 12.43 12.90 4.03 21.07%
DY 5.71 4.92 3.65 2.91 3.75 1.87 3.41 8.96%
P/NAPS 1.07 0.95 0.89 0.71 0.89 1.52 1.07 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 29/04/11 25/05/10 18/05/09 22/05/08 23/05/07 23/05/06 -
Price 4.16 3.82 4.31 4.18 4.10 5.35 4.02 -
P/RPS 0.60 0.65 0.41 0.38 0.36 0.47 0.38 7.90%
P/EPS 8.12 5.02 6.57 11.04 8.24 7.75 31.21 -20.08%
EY 12.31 19.92 15.21 9.06 12.13 12.90 3.20 25.14%
DY 5.53 5.17 3.94 2.39 3.66 1.87 2.71 12.61%
P/NAPS 1.10 0.90 0.83 0.87 0.92 1.52 1.34 -3.23%

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