[HLIND] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 0.55%
YoY- 37.72%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,286,706 2,144,826 2,147,419 2,058,006 2,245,916 2,125,506 1,657,107 5.50%
PBT 382,321 315,898 291,789 235,025 218,843 214,755 240,955 7.99%
Tax -55,230 -54,652 -72,606 -19,206 -51,031 -17,686 74,446 -
NP 327,091 261,246 219,183 215,819 167,812 197,069 315,401 0.60%
-
NP to SH 277,150 221,139 173,299 174,145 126,452 157,938 215,355 4.29%
-
Tax Rate 14.45% 17.30% 24.88% 8.17% 23.32% 8.24% -30.90% -
Total Cost 1,959,615 1,883,580 1,928,236 1,842,187 2,078,104 1,928,437 1,341,706 6.51%
-
Net Worth 1,476,881 1,319,846 1,190,110 1,267,051 1,134,632 1,165,938 1,197,285 3.55%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 138,974 129,531 89,419 77,075 80,144 70,942 55,870 16.38%
Div Payout % 50.14% 58.57% 51.60% 44.26% 63.38% 44.92% 25.94% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,476,881 1,319,846 1,190,110 1,267,051 1,134,632 1,165,938 1,197,285 3.55%
NOSH 327,905 308,375 308,318 308,285 308,324 308,449 283,046 2.47%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.30% 12.18% 10.21% 10.49% 7.47% 9.27% 19.03% -
ROE 18.77% 16.75% 14.56% 13.74% 11.14% 13.55% 17.99% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 740.10 695.52 696.49 667.57 728.43 689.09 585.45 3.98%
EPS 89.70 71.71 56.21 56.49 41.01 51.20 76.08 2.78%
DPS 45.00 42.00 29.00 25.00 26.00 23.00 19.74 14.70%
NAPS 4.78 4.28 3.86 4.11 3.68 3.78 4.23 2.05%
Adjusted Per Share Value based on latest NOSH - 308,285
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 697.37 654.10 654.89 627.63 684.93 648.21 505.37 5.50%
EPS 84.52 67.44 52.85 53.11 38.56 48.17 65.68 4.28%
DPS 42.38 39.50 27.27 23.51 24.44 21.64 17.04 16.38%
NAPS 4.504 4.0251 3.6295 3.8641 3.4603 3.5557 3.6513 3.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 9.37 6.82 4.48 6.47 4.30 4.03 4.01 -
P/RPS 1.27 0.98 0.64 0.97 0.59 0.58 0.68 10.96%
P/EPS 10.45 9.51 7.97 11.45 10.48 7.87 5.27 12.07%
EY 9.57 10.51 12.55 8.73 9.54 12.71 18.97 -10.76%
DY 4.80 6.16 6.47 3.86 6.05 5.71 4.92 -0.41%
P/NAPS 1.96 1.59 1.16 1.57 1.17 1.07 0.95 12.81%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 19/04/16 21/04/15 28/04/14 30/04/13 26/04/12 29/04/11 -
Price 9.75 6.84 4.80 6.50 4.23 4.16 3.82 -
P/RPS 1.32 0.98 0.69 0.97 0.58 0.60 0.65 12.52%
P/EPS 10.87 9.54 8.54 11.51 10.31 8.12 5.02 13.72%
EY 9.20 10.48 11.71 8.69 9.70 12.31 19.92 -12.07%
DY 4.62 6.14 6.04 3.85 6.15 5.53 5.17 -1.85%
P/NAPS 2.04 1.60 1.24 1.58 1.15 1.10 0.90 14.59%

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