[HLIND] YoY TTM Result on 31-Mar-2013 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

30-Apr-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Mar-2013 [#3]

Profit Trend

QoQ- 9.81%

YoY- -19.94%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	2,144,826	2,147,419	2,058,006	2,245,916	2,125,506	1,657,107	2,727,801	-3.92%
YoY %	-0.12%	4.34%	-8.37%	5.67%	28.27%	-39.25%	-	-
Horiz. %	78.63%	78.72%	75.45%	82.33%	77.92%	60.75%	100.00%	-
PBT	315,898	291,789	235,025	218,843	214,755	240,955	278,172	2.14%
YoY %	8.26%	24.15%	7.39%	1.90%	-10.87%	-13.38%	-	-
Horiz. %	113.56%	104.90%	84.49%	78.67%	77.20%	86.62%	100.00%	-
Tax	-54,652	-72,606	-19,206	-51,031	-17,686	74,446	-36,650	6.87%
YoY %	24.73%	-278.04%	62.36%	-188.54%	-123.76%	303.13%	-	-
Horiz. %	149.12%	198.11%	52.40%	139.24%	48.26%	-203.13%	100.00%	-
NP	261,246	219,183	215,819	167,812	197,069	315,401	241,522	1.31%
YoY %	19.19%	1.56%	28.61%	-14.85%	-37.52%	30.59%	-	-
Horiz. %	108.17%	90.75%	89.36%	69.48%	81.59%	130.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,139	173,299	174,145	126,452	157,938	215,355	171,467	4.32%
YoY %	27.61%	-0.49%	37.72%	-19.94%	-26.66%	25.60%	-	-
Horiz. %	128.97%	101.07%	101.56%	73.75%	92.11%	125.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.30%	24.88%	8.17%	23.32%	8.24%	-30.90%	13.18%	-
YoY %	-30.47%	204.53%	-64.97%	183.01%	126.67%	-334.45%	-	-
Horiz. %	131.26%	188.77%	61.99%	176.93%	62.52%	-234.45%	100.00%	-
Total Cost	1,883,580	1,928,236	1,842,187	2,078,104	1,928,437	1,341,706	2,486,279	-4.51%
YoY %	-2.32%	4.67%	-11.35%	7.76%	43.73%	-46.04%	-	-
Horiz. %	75.76%	77.56%	74.09%	83.58%	77.56%	53.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,319,846	1,190,110	1,267,051	1,134,632	1,165,938	1,197,285	1,365,226	-0.56%
YoY %	10.90%	-6.07%	11.67%	-2.69%	-2.62%	-12.30%	-	-
Horiz. %	96.68%	87.17%	92.81%	83.11%	85.40%	87.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	129,531	89,419	77,075	80,144	70,942	55,870	44,465	19.48%
YoY %	44.86%	16.02%	-3.83%	12.97%	26.98%	25.65%	-	-
Horiz. %	291.31%	201.10%	173.34%	180.24%	159.55%	125.65%	100.00%	-
Div Payout %	58.57%	51.60%	44.26%	63.38%	44.92%	25.94%	25.93%	-
YoY %	13.51%	16.58%	-30.17%	41.10%	73.17%	0.04%	-	-
Horiz. %	225.88%	199.00%	170.69%	244.43%	173.24%	100.04%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	1,319,846	1,190,110	1,267,051	1,134,632	1,165,938	1,197,285	1,365,226	-0.56%
YoY %	10.90%	-6.07%	11.67%	-2.69%	-2.62%	-12.30%	-	-
Horiz. %	96.68%	87.17%	92.81%	83.11%	85.40%	87.70%	100.00%	-
NOSH	308,375	308,318	308,285	308,324	308,449	283,046	261,537	2.78%
YoY %	0.02%	0.01%	-0.01%	-0.04%	8.97%	8.22%	-	-
Horiz. %	117.91%	117.89%	117.87%	117.89%	117.94%	108.22%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.18%	10.21%	10.49%	7.47%	9.27%	19.03%	8.85%	-
YoY %	19.29%	-2.67%	40.43%	-19.42%	-51.29%	115.03%	-	-
Horiz. %	137.63%	115.37%	118.53%	84.41%	104.75%	215.03%	100.00%	-
ROE	16.75%	14.56%	13.74%	11.14%	13.55%	17.99%	12.56%	-
YoY %	15.04%	5.97%	23.34%	-17.79%	-24.68%	43.23%	-	-
Horiz. %	133.36%	115.92%	109.39%	88.69%	107.88%	143.23%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	695.52	696.49	667.57	728.43	689.09	585.45	1,042.99	-6.52%
YoY %	-0.14%	4.33%	-8.35%	5.71%	17.70%	-43.87%	-	-
Horiz. %	66.69%	66.78%	64.01%	69.84%	66.07%	56.13%	100.00%	-
EPS	71.71	56.21	56.49	41.01	51.20	76.08	65.56	1.50%
YoY %	27.58%	-0.50%	37.75%	-19.90%	-32.70%	16.05%	-	-
Horiz. %	109.38%	85.74%	86.17%	62.55%	78.10%	116.05%	100.00%	-
DPS	42.00	29.00	25.00	26.00	23.00	19.74	17.00	16.25%
YoY %	44.83%	16.00%	-3.85%	13.04%	16.51%	16.12%	-	-
Horiz. %	247.06%	170.59%	147.06%	152.94%	135.29%	116.12%	100.00%	-
NAPS	4.28	3.86	4.11	3.68	3.78	4.23	5.22	-3.25%
YoY %	10.88%	-6.08%	11.68%	-2.65%	-10.64%	-18.97%	-	-
Horiz. %	81.99%	73.95%	78.74%	70.50%	72.41%	81.03%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,324
RPS	681.47	682.30	653.89	713.59	675.34	526.51	866.70	-3.92%
YoY %	-0.12%	4.34%	-8.37%	5.66%	28.27%	-39.25%	-	-
Horiz. %	78.63%	78.72%	75.45%	82.33%	77.92%	60.75%	100.00%	-
EPS	70.26	55.06	55.33	40.18	50.18	68.42	54.48	4.32%
YoY %	27.61%	-0.49%	37.71%	-19.93%	-26.66%	25.59%	-	-
Horiz. %	128.96%	101.06%	101.56%	73.75%	92.11%	125.59%	100.00%	-
DPS	41.16	28.41	24.49	25.46	22.54	17.75	14.13	19.48%
YoY %	44.88%	16.01%	-3.81%	12.95%	26.99%	25.62%	-	-
Horiz. %	291.30%	201.06%	173.32%	180.18%	159.52%	125.62%	100.00%	-
NAPS	4.1935	3.7813	4.0258	3.6051	3.7045	3.8041	4.3377	-0.56%
YoY %	10.90%	-6.07%	11.67%	-2.68%	-2.62%	-12.30%	-	-
Horiz. %	96.68%	87.17%	92.81%	83.11%	85.40%	87.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	6.82	4.48	6.47	4.30	4.03	4.01	4.66	-
P/RPS	0.98	0.64	0.97	0.59	0.58	0.68	0.45	13.83%
YoY %	53.12%	-34.02%	64.41%	1.72%	-14.71%	51.11%	-	-
Horiz. %	217.78%	142.22%	215.56%	131.11%	128.89%	151.11%	100.00%	-
P/EPS	9.51	7.97	11.45	10.48	7.87	5.27	7.11	4.96%
YoY %	19.32%	-30.39%	9.26%	33.16%	49.34%	-25.88%	-	-
Horiz. %	133.76%	112.10%	161.04%	147.40%	110.69%	74.12%	100.00%	-
EY	10.51	12.55	8.73	9.54	12.71	18.97	14.07	-4.74%
YoY %	-16.25%	43.76%	-8.49%	-24.94%	-33.00%	34.83%	-	-
Horiz. %	74.70%	89.20%	62.05%	67.80%	90.33%	134.83%	100.00%	-
DY	6.16	6.47	3.86	6.05	5.71	4.92	3.65	9.10%
YoY %	-4.79%	67.62%	-36.20%	5.95%	16.06%	34.79%	-	-
Horiz. %	168.77%	177.26%	105.75%	165.75%	156.44%	134.79%	100.00%	-
P/NAPS	1.59	1.16	1.57	1.17	1.07	0.95	0.89	10.14%
YoY %	37.07%	-26.11%	34.19%	9.35%	12.63%	6.74%	-	-
Horiz. %	178.65%	130.34%	176.40%	131.46%	120.22%	106.74%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	19/04/16	21/04/15	28/04/14	30/04/13	26/04/12	29/04/11	25/05/10	-
Price	6.84	4.80	6.50	4.23	4.16	3.82	4.31	-
P/RPS	0.98	0.69	0.97	0.58	0.60	0.65	0.41	15.61%
YoY %	42.03%	-28.87%	67.24%	-3.33%	-7.69%	58.54%	-	-
Horiz. %	239.02%	168.29%	236.59%	141.46%	146.34%	158.54%	100.00%	-
P/EPS	9.54	8.54	11.51	10.31	8.12	5.02	6.57	6.40%
YoY %	11.71%	-25.80%	11.64%	26.97%	61.75%	-23.59%	-	-
Horiz. %	145.21%	129.98%	175.19%	156.93%	123.59%	76.41%	100.00%	-
EY	10.48	11.71	8.69	9.70	12.31	19.92	15.21	-6.01%
YoY %	-10.50%	34.75%	-10.41%	-21.20%	-38.20%	30.97%	-	-
Horiz. %	68.90%	76.99%	57.13%	63.77%	80.93%	130.97%	100.00%	-
DY	6.14	6.04	3.85	6.15	5.53	5.17	3.94	7.66%
YoY %	1.66%	56.88%	-37.40%	11.21%	6.96%	31.22%	-	-
Horiz. %	155.84%	153.30%	97.72%	156.09%	140.36%	131.22%	100.00%	-
P/NAPS	1.60	1.24	1.58	1.15	1.10	0.90	0.83	11.54%
YoY %	29.03%	-21.52%	37.39%	4.55%	22.22%	8.43%	-	-
Horiz. %	192.77%	149.40%	190.36%	138.55%	132.53%	108.43%	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