[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

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	2,125,506	1,657,107	2,727,801	2,872,190	2,984,348	2,825,926	2,456,907	-2.38%
YoY %	28.27%	-39.25%	-5.03%	-3.76%	5.61%	15.02%	-	-
Horiz. %	86.51%	67.45%	111.03%	116.90%	121.47%	115.02%	100.00%	-
PBT	214,755	240,955	278,172	140,155	290,807	330,366	115,624	10.86%
YoY %	-10.87%	-13.38%	98.47%	-51.80%	-11.97%	185.72%	-	-
Horiz. %	185.74%	208.40%	240.58%	121.22%	251.51%	285.72%	100.00%	-
Tax	-17,686	74,446	-36,650	-25,694	-47,660	-33,941	12,596	-
YoY %	-123.76%	303.13%	-42.64%	46.09%	-40.42%	-369.46%	-	-
Horiz. %	-140.41%	591.03%	-290.97%	-203.99%	-378.37%	-269.46%	100.00%	-
NP	197,069	315,401	241,522	114,461	243,147	296,425	128,220	7.41%
YoY %	-37.52%	30.59%	111.01%	-52.93%	-17.97%	131.18%	-	-
Horiz. %	153.70%	245.98%	188.37%	89.27%	189.63%	231.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,938	215,355	171,467	99,087	130,686	171,927	29,835	31.98%
YoY %	-26.66%	25.60%	73.05%	-24.18%	-23.99%	476.26%	-	-
Horiz. %	529.37%	721.82%	574.72%	332.12%	438.03%	576.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.24%	-30.90%	13.18%	18.33%	16.39%	10.27%	-10.89%	-
YoY %	126.67%	-334.45%	-28.10%	11.84%	59.59%	194.31%	-	-
Horiz. %	-75.67%	283.75%	-121.03%	-168.32%	-150.51%	-94.31%	100.00%	-
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%
YoY %	43.73%	-46.04%	-9.84%	0.60%	8.37%	8.62%	-	-
Horiz. %	82.81%	57.62%	106.77%	118.42%	117.71%	108.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,165,938	1,197,285	1,365,226	1,264,108	1,177,116	879,269	694,794	9.00%
YoY %	-2.62%	-12.30%	8.00%	7.39%	33.87%	26.55%	-	-
Horiz. %	167.81%	172.32%	196.49%	181.94%	169.42%	126.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	70,942	55,870	44,465	26,172	39,413	24,969	25,274	18.75%
YoY %	26.98%	25.65%	69.90%	-33.60%	57.85%	-1.21%	-	-
Horiz. %	280.69%	221.06%	175.93%	103.55%	155.94%	98.79%	100.00%	-
Div Payout %	44.92%	25.94%	25.93%	26.41%	30.16%	14.52%	84.71%	-
YoY %	73.17%	0.04%	-1.82%	-12.43%	107.71%	-82.86%	-	-
Horiz. %	53.03%	30.62%	30.61%	31.18%	35.60%	17.14%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,165,938	1,197,285	1,365,226	1,264,108	1,177,116	879,269	694,794	9.00%
YoY %	-2.62%	-12.30%	8.00%	7.39%	33.87%	26.55%	-	-
Horiz. %	167.81%	172.32%	196.49%	181.94%	169.42%	126.55%	100.00%	-
NOSH	308,449	283,046	261,537	261,720	262,749	249,084	231,598	4.88%
YoY %	8.97%	8.22%	-0.07%	-0.39%	5.49%	7.55%	-	-
Horiz. %	133.18%	122.21%	112.93%	113.01%	113.45%	107.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	9.27%	19.03%	8.85%	3.99%	8.15%	10.49%	5.22%	-
YoY %	-51.29%	115.03%	121.80%	-51.04%	-22.31%	100.96%	-	-
Horiz. %	177.59%	364.56%	169.54%	76.44%	156.13%	200.96%	100.00%	-
ROE	13.55%	17.99%	12.56%	7.84%	11.10%	19.55%	4.29%	-
YoY %	-24.68%	43.23%	60.20%	-29.37%	-43.22%	355.71%	-	-
Horiz. %	315.85%	419.35%	292.77%	182.75%	258.74%	455.71%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	689.09	585.45	1,042.99	1,097.43	1,135.82	1,134.52	1,060.85	-6.93%
YoY %	17.70%	-43.87%	-4.96%	-3.38%	0.11%	6.94%	-	-
Horiz. %	64.96%	55.19%	98.32%	103.45%	107.07%	106.94%	100.00%	-
EPS	51.20	76.08	65.56	37.86	49.74	69.02	12.88	25.83%
YoY %	-32.70%	16.05%	73.16%	-23.88%	-27.93%	435.87%	-	-
Horiz. %	397.52%	590.68%	509.01%	293.94%	386.18%	535.87%	100.00%	-
DPS	23.00	19.74	17.00	10.00	15.00	10.02	10.91	13.22%
YoY %	16.51%	16.12%	70.00%	-33.33%	49.70%	-8.16%	-	-
Horiz. %	210.82%	180.93%	155.82%	91.66%	137.49%	91.84%	100.00%	-
NAPS	3.78	4.23	5.22	4.83	4.48	3.53	3.00	3.92%
YoY %	-10.64%	-18.97%	8.07%	7.81%	26.91%	17.67%	-	-
Horiz. %	126.00%	141.00%	174.00%	161.00%	149.33%	117.67%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,720
RPS	675.34	526.51	866.70	912.58	948.21	897.88	780.63	-2.38%
YoY %	28.27%	-39.25%	-5.03%	-3.76%	5.61%	15.02%	-	-
Horiz. %	86.51%	67.45%	111.03%	116.90%	121.47%	115.02%	100.00%	-
EPS	50.18	68.42	54.48	31.48	41.52	54.63	9.48	31.98%
YoY %	-26.66%	25.59%	73.06%	-24.18%	-24.00%	476.27%	-	-
Horiz. %	529.32%	721.73%	574.68%	332.07%	437.97%	576.27%	100.00%	-
DPS	22.54	17.75	14.13	8.32	12.52	7.93	8.03	18.75%
YoY %	26.99%	25.62%	69.83%	-33.55%	57.88%	-1.25%	-	-
Horiz. %	280.70%	221.05%	175.97%	103.61%	155.92%	98.75%	100.00%	-
NAPS	3.7045	3.8041	4.3377	4.0164	3.74	2.7937	2.2076	9.00%
YoY %	-2.62%	-12.30%	8.00%	7.39%	33.87%	26.55%	-	-
Horiz. %	167.81%	172.32%	196.49%	181.94%	169.41%	126.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-14.71%	51.11%	45.16%	-11.43%	-25.53%	56.67%	-	-
Horiz. %	193.33%	226.67%	150.00%	103.33%	116.67%	156.67%	100.00%	-
P/EPS	7.87	5.27	7.11	9.09	8.04	7.75	24.84	-17.41%
YoY %	49.34%	-25.88%	-21.78%	13.06%	3.74%	-68.80%	-	-
Horiz. %	31.68%	21.22%	28.62%	36.59%	32.37%	31.20%	100.00%	-
EY	12.71	18.97	14.07	11.01	12.43	12.90	4.03	21.07%
YoY %	-33.00%	34.83%	27.79%	-11.42%	-3.64%	220.10%	-	-
Horiz. %	315.38%	470.72%	349.13%	273.20%	308.44%	320.10%	100.00%	-
DY	5.71	4.92	3.65	2.91	3.75	1.87	3.41	8.96%
YoY %	16.06%	34.79%	25.43%	-22.40%	100.53%	-45.16%	-	-
Horiz. %	167.45%	144.28%	107.04%	85.34%	109.97%	54.84%	100.00%	-
P/NAPS	1.07	0.95	0.89	0.71	0.89	1.52	1.07	0.00%
YoY %	12.63%	6.74%	25.35%	-20.22%	-41.45%	42.06%	-	-
Horiz. %	100.00%	88.79%	83.18%	66.36%	83.18%	142.06%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-7.69%	58.54%	7.89%	5.56%	-23.40%	23.68%	-	-
Horiz. %	157.89%	171.05%	107.89%	100.00%	94.74%	123.68%	100.00%	-
P/EPS	8.12	5.02	6.57	11.04	8.24	7.75	31.21	-20.08%
YoY %	61.75%	-23.59%	-40.49%	33.98%	6.32%	-75.17%	-	-
Horiz. %	26.02%	16.08%	21.05%	35.37%	26.40%	24.83%	100.00%	-
EY	12.31	19.92	15.21	9.06	12.13	12.90	3.20	25.14%
YoY %	-38.20%	30.97%	67.88%	-25.31%	-5.97%	303.12%	-	-
Horiz. %	384.69%	622.50%	475.31%	283.12%	379.06%	403.12%	100.00%	-
DY	5.53	5.17	3.94	2.39	3.66	1.87	2.71	12.61%
YoY %	6.96%	31.22%	64.85%	-34.70%	95.72%	-31.00%	-	-
Horiz. %	204.06%	190.77%	145.39%	88.19%	135.06%	69.00%	100.00%	-
P/NAPS	1.10	0.90	0.83	0.87	0.92	1.52	1.34	-3.23%
YoY %	22.22%	8.43%	-4.60%	-5.43%	-39.47%	13.43%	-	-
Horiz. %	82.09%	67.16%	61.94%	64.93%	68.66%	113.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos