[HLIND] YoY TTM Result on 31-Mar-2010 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 66.79%

YoY- 73.05%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	2,245,916	2,125,506	1,657,107	2,727,801	2,872,190	2,984,348	2,825,926	-3.75%
YoY %	5.67%	28.27%	-39.25%	-5.03%	-3.76%	5.61%	-	-
Horiz. %	79.48%	75.21%	58.64%	96.53%	101.64%	105.61%	100.00%	-
PBT	218,843	214,755	240,955	278,172	140,155	290,807	330,366	-6.62%
YoY %	1.90%	-10.87%	-13.38%	98.47%	-51.80%	-11.97%	-	-
Horiz. %	66.24%	65.01%	72.94%	84.20%	42.42%	88.03%	100.00%	-
Tax	-51,031	-17,686	74,446	-36,650	-25,694	-47,660	-33,941	7.02%
YoY %	-188.54%	-123.76%	303.13%	-42.64%	46.09%	-40.42%	-	-
Horiz. %	150.35%	52.11%	-219.34%	107.98%	75.70%	140.42%	100.00%	-
NP	167,812	197,069	315,401	241,522	114,461	243,147	296,425	-9.03%
YoY %	-14.85%	-37.52%	30.59%	111.01%	-52.93%	-17.97%	-	-
Horiz. %	56.61%	66.48%	106.40%	81.48%	38.61%	82.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,452	157,938	215,355	171,467	99,087	130,686	171,927	-4.98%
YoY %	-19.94%	-26.66%	25.60%	73.05%	-24.18%	-23.99%	-	-
Horiz. %	73.55%	91.86%	125.26%	99.73%	57.63%	76.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.32%	8.24%	-30.90%	13.18%	18.33%	16.39%	10.27%	-
YoY %	183.01%	126.67%	-334.45%	-28.10%	11.84%	59.59%	-	-
Horiz. %	227.07%	80.23%	-300.88%	128.33%	178.48%	159.59%	100.00%	-
Total Cost	2,078,104	1,928,437	1,341,706	2,486,279	2,757,729	2,741,201	2,529,501	-3.22%
YoY %	7.76%	43.73%	-46.04%	-9.84%	0.60%	8.37%	-	-
Horiz. %	82.15%	76.24%	53.04%	98.29%	109.02%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,134,632	1,165,938	1,197,285	1,365,226	1,264,108	1,177,116	879,269	4.33%
YoY %	-2.69%	-2.62%	-12.30%	8.00%	7.39%	33.87%	-	-
Horiz. %	129.04%	132.60%	136.17%	155.27%	143.77%	133.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	80,144	70,942	55,870	44,465	26,172	39,413	24,969	21.43%
YoY %	12.97%	26.98%	25.65%	69.90%	-33.60%	57.85%	-	-
Horiz. %	320.97%	284.12%	223.76%	178.08%	104.82%	157.85%	100.00%	-
Div Payout %	63.38%	44.92%	25.94%	25.93%	26.41%	30.16%	14.52%	-
YoY %	41.10%	73.17%	0.04%	-1.82%	-12.43%	107.71%	-	-
Horiz. %	436.50%	309.37%	178.65%	178.58%	181.89%	207.71%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	1,134,632	1,165,938	1,197,285	1,365,226	1,264,108	1,177,116	879,269	4.33%
YoY %	-2.69%	-2.62%	-12.30%	8.00%	7.39%	33.87%	-	-
Horiz. %	129.04%	132.60%	136.17%	155.27%	143.77%	133.87%	100.00%	-
NOSH	308,324	308,449	283,046	261,537	261,720	262,749	249,084	3.61%
YoY %	-0.04%	8.97%	8.22%	-0.07%	-0.39%	5.49%	-	-
Horiz. %	123.78%	123.83%	113.63%	105.00%	105.07%	105.49%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	7.47%	9.27%	19.03%	8.85%	3.99%	8.15%	10.49%	-
YoY %	-19.42%	-51.29%	115.03%	121.80%	-51.04%	-22.31%	-	-
Horiz. %	71.21%	88.37%	181.41%	84.37%	38.04%	77.69%	100.00%	-
ROE	11.14%	13.55%	17.99%	12.56%	7.84%	11.10%	19.55%	-
YoY %	-17.79%	-24.68%	43.23%	60.20%	-29.37%	-43.22%	-	-
Horiz. %	56.98%	69.31%	92.02%	64.25%	40.10%	56.78%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	728.43	689.09	585.45	1,042.99	1,097.43	1,135.82	1,134.52	-7.11%
YoY %	5.71%	17.70%	-43.87%	-4.96%	-3.38%	0.11%	-	-
Horiz. %	64.21%	60.74%	51.60%	91.93%	96.73%	100.11%	100.00%	-
EPS	41.01	51.20	76.08	65.56	37.86	49.74	69.02	-8.30%
YoY %	-19.90%	-32.70%	16.05%	73.16%	-23.88%	-27.93%	-	-
Horiz. %	59.42%	74.18%	110.23%	94.99%	54.85%	72.07%	100.00%	-
DPS	26.00	23.00	19.74	17.00	10.00	15.00	10.02	17.20%
YoY %	13.04%	16.51%	16.12%	70.00%	-33.33%	49.70%	-	-
Horiz. %	259.48%	229.54%	197.01%	169.66%	99.80%	149.70%	100.00%	-
NAPS	3.68	3.78	4.23	5.22	4.83	4.48	3.53	0.69%
YoY %	-2.65%	-10.64%	-18.97%	8.07%	7.81%	26.91%	-	-
Horiz. %	104.25%	107.08%	119.83%	147.88%	136.83%	126.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 261,537
RPS	684.93	648.21	505.37	831.89	875.93	910.13	861.82	-3.75%
YoY %	5.66%	28.26%	-39.25%	-5.03%	-3.76%	5.61%	-	-
Horiz. %	79.47%	75.21%	58.64%	96.53%	101.64%	105.61%	100.00%	-
EPS	38.56	48.17	65.68	52.29	30.22	39.86	52.43	-4.98%
YoY %	-19.95%	-26.66%	25.61%	73.03%	-24.18%	-23.97%	-	-
Horiz. %	73.55%	91.87%	125.27%	99.73%	57.64%	76.03%	100.00%	-
DPS	24.44	21.64	17.04	13.56	7.98	12.02	7.61	21.44%
YoY %	12.94%	27.00%	25.66%	69.92%	-33.61%	57.95%	-	-
Horiz. %	321.16%	284.36%	223.92%	178.19%	104.86%	157.95%	100.00%	-
NAPS	3.4603	3.5557	3.6513	4.1635	3.8551	3.5898	2.6815	4.33%
YoY %	-2.68%	-2.62%	-12.30%	8.00%	7.39%	33.87%	-	-
Horiz. %	129.04%	132.60%	136.17%	155.27%	143.77%	133.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	4.30	4.03	4.01	4.66	3.44	4.00	5.35	-
P/RPS	0.59	0.58	0.68	0.45	0.31	0.35	0.47	3.85%
YoY %	1.72%	-14.71%	51.11%	45.16%	-11.43%	-25.53%	-	-
Horiz. %	125.53%	123.40%	144.68%	95.74%	65.96%	74.47%	100.00%	-
P/EPS	10.48	7.87	5.27	7.11	9.09	8.04	7.75	5.15%
YoY %	33.16%	49.34%	-25.88%	-21.78%	13.06%	3.74%	-	-
Horiz. %	135.23%	101.55%	68.00%	91.74%	117.29%	103.74%	100.00%	-
EY	9.54	12.71	18.97	14.07	11.01	12.43	12.90	-4.90%
YoY %	-24.94%	-33.00%	34.83%	27.79%	-11.42%	-3.64%	-	-
Horiz. %	73.95%	98.53%	147.05%	109.07%	85.35%	96.36%	100.00%	-
DY	6.05	5.71	4.92	3.65	2.91	3.75	1.87	21.59%
YoY %	5.95%	16.06%	34.79%	25.43%	-22.40%	100.53%	-	-
Horiz. %	323.53%	305.35%	263.10%	195.19%	155.61%	200.53%	100.00%	-
P/NAPS	1.17	1.07	0.95	0.89	0.71	0.89	1.52	-4.26%
YoY %	9.35%	12.63%	6.74%	25.35%	-20.22%	-41.45%	-	-
Horiz. %	76.97%	70.39%	62.50%	58.55%	46.71%	58.55%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/04/13	26/04/12	29/04/11	25/05/10	18/05/09	22/05/08	23/05/07	-
Price	4.23	4.16	3.82	4.31	4.18	4.10	5.35	-
P/RPS	0.58	0.60	0.65	0.41	0.38	0.36	0.47	3.56%
YoY %	-3.33%	-7.69%	58.54%	7.89%	5.56%	-23.40%	-	-
Horiz. %	123.40%	127.66%	138.30%	87.23%	80.85%	76.60%	100.00%	-
P/EPS	10.31	8.12	5.02	6.57	11.04	8.24	7.75	4.86%
YoY %	26.97%	61.75%	-23.59%	-40.49%	33.98%	6.32%	-	-
Horiz. %	133.03%	104.77%	64.77%	84.77%	142.45%	106.32%	100.00%	-
EY	9.70	12.31	19.92	15.21	9.06	12.13	12.90	-4.63%
YoY %	-21.20%	-38.20%	30.97%	67.88%	-25.31%	-5.97%	-	-
Horiz. %	75.19%	95.43%	154.42%	117.91%	70.23%	94.03%	100.00%	-
DY	6.15	5.53	5.17	3.94	2.39	3.66	1.87	21.92%
YoY %	11.21%	6.96%	31.22%	64.85%	-34.70%	95.72%	-	-
Horiz. %	328.88%	295.72%	276.47%	210.70%	127.81%	195.72%	100.00%	-
P/NAPS	1.15	1.10	0.90	0.83	0.87	0.92	1.52	-4.53%
YoY %	4.55%	22.22%	8.43%	-4.60%	-5.43%	-39.47%	-	-
Horiz. %	75.66%	72.37%	59.21%	54.61%	57.24%	60.53%	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