[HLIND] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

25-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 6.14%

YoY- 37.46%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	2,744,209	3,018,062	3,303,104	3,094,613	3,040,773	3,042,162	2,956,780	-4.84%
YoY %	-9.07%	-8.63%	6.74%	1.77%	-0.05%	2.89%	-	-
Horiz. %	92.81%	102.07%	111.71%	104.66%	102.84%	102.89%	100.00%	-
PBT	79,061	209,234	352,224	332,695	335,781	369,650	315,028	-60.17%
YoY %	-62.21%	-40.60%	5.87%	-0.92%	-9.16%	17.34%	-	-
Horiz. %	25.10%	66.42%	111.81%	105.61%	106.59%	117.34%	100.00%	-
Tax	-36,788	-41,658	-57,132	-37,753	-52,866	-47,702	-53,028	-21.61%
YoY %	11.69%	27.08%	-51.33%	28.59%	-10.83%	10.04%	-	-
Horiz. %	69.37%	78.56%	107.74%	71.19%	99.69%	89.96%	100.00%	-
NP	42,273	167,576	295,092	294,942	282,914	321,948	262,000	-70.32%
YoY %	-74.77%	-43.21%	0.05%	4.25%	-12.12%	22.88%	-	-
Horiz. %	16.13%	63.96%	112.63%	112.57%	107.98%	122.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,602	126,462	189,068	177,702	167,422	181,558	150,616	-44.27%
YoY %	-50.50%	-33.11%	6.40%	6.14%	-7.79%	20.54%	-	-
Horiz. %	41.56%	83.96%	125.53%	117.98%	111.16%	120.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.53%	19.91%	16.22%	11.35%	15.74%	12.90%	16.83%	-
YoY %	133.70%	22.75%	42.91%	-27.89%	22.02%	-23.35%	-	-
Horiz. %	276.47%	118.30%	96.38%	67.44%	93.52%	76.65%	100.00%	-
Total Cost	2,701,936	2,850,486	3,008,012	2,799,671	2,757,858	2,720,214	2,694,780	0.17%
YoY %	-5.21%	-5.24%	7.44%	1.52%	1.38%	0.94%	-	-
Horiz. %	100.27%	105.78%	111.62%	103.89%	102.34%	100.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,263,387	1,266,189	1,274,586	1,216,021	1,176,862	1,145,575	1,106,234	9.25%
YoY %	-0.22%	-0.66%	4.82%	3.33%	2.73%	3.56%	-	-
Horiz. %	114.21%	114.46%	115.22%	109.92%	106.38%	103.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	34,876	26,160	52,344	39,395	52,538	26,274	52,552	-23.89%
YoY %	33.32%	-50.02%	32.87%	-25.02%	99.96%	-50.00%	-	-
Horiz. %	66.36%	49.78%	99.60%	74.96%	99.97%	50.00%	100.00%	-
Div Payout %	55.71%	20.69%	27.69%	22.17%	31.38%	14.47%	34.89%	-
YoY %	169.26%	-25.28%	24.90%	-29.35%	116.86%	-58.53%	-	-
Horiz. %	159.67%	59.30%	79.36%	63.54%	89.94%	41.47%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	1,263,387	1,266,189	1,274,586	1,216,021	1,176,862	1,145,575	1,106,234	9.25%
YoY %	-0.22%	-0.66%	4.82%	3.33%	2.73%	3.56%	-	-
Horiz. %	114.21%	114.46%	115.22%	109.92%	106.38%	103.56%	100.00%	-
NOSH	261,571	261,609	261,722	262,639	262,692	262,746	262,763	-0.30%
YoY %	-0.01%	-0.04%	-0.35%	-0.02%	-0.02%	-0.01%	-	-
Horiz. %	99.55%	99.56%	99.60%	99.95%	99.97%	99.99%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	1.54%	5.55%	8.93%	9.53%	9.30%	10.58%	8.86%	-
YoY %	-72.25%	-37.85%	-6.30%	2.47%	-12.10%	19.41%	-	-
Horiz. %	17.38%	62.64%	100.79%	107.56%	104.97%	119.41%	100.00%	-
ROE	4.96%	9.99%	14.83%	14.61%	14.23%	15.85%	13.62%	-
YoY %	-50.35%	-32.64%	1.51%	2.67%	-10.22%	16.37%	-	-
Horiz. %	36.42%	73.35%	108.88%	107.27%	104.48%	116.37%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	1,049.13	1,153.65	1,262.07	1,178.27	1,157.54	1,157.83	1,125.26	-4.55%
YoY %	-9.06%	-8.59%	7.11%	1.79%	-0.03%	2.89%	-	-
Horiz. %	93.23%	102.52%	112.16%	104.71%	102.87%	102.89%	100.00%	-
EPS	23.93	48.34	72.24	67.66	63.73	69.10	57.32	-44.11%
YoY %	-50.50%	-33.08%	6.77%	6.17%	-7.77%	20.55%	-	-
Horiz. %	41.75%	84.33%	126.03%	118.04%	111.18%	120.55%	100.00%	-
DPS	13.33	10.00	20.00	15.00	20.00	10.00	20.00	-23.67%
YoY %	33.30%	-50.00%	33.33%	-25.00%	100.00%	-50.00%	-	-
Horiz. %	66.65%	50.00%	100.00%	75.00%	100.00%	50.00%	100.00%	-
NAPS	4.83	4.84	4.87	4.63	4.48	4.36	4.21	9.58%
YoY %	-0.21%	-0.62%	5.18%	3.35%	2.75%	3.56%	-	-
Horiz. %	114.73%	114.96%	115.68%	109.98%	106.41%	103.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 262,380
RPS	871.92	958.93	1,049.49	983.25	966.14	966.58	939.46	-4.84%
YoY %	-9.07%	-8.63%	6.74%	1.77%	-0.05%	2.89%	-	-
Horiz. %	92.81%	102.07%	111.71%	104.66%	102.84%	102.89%	100.00%	-
EPS	19.89	40.18	60.07	56.46	53.20	57.69	47.86	-44.28%
YoY %	-50.50%	-33.11%	6.39%	6.13%	-7.78%	20.54%	-	-
Horiz. %	41.56%	83.95%	125.51%	117.97%	111.16%	120.54%	100.00%	-
DPS	11.08	8.31	16.63	12.52	16.69	8.35	16.70	-23.91%
YoY %	33.33%	-50.03%	32.83%	-24.99%	99.88%	-50.00%	-	-
Horiz. %	66.35%	49.76%	99.58%	74.97%	99.94%	50.00%	100.00%	-
NAPS	4.0142	4.0231	4.0497	3.8637	3.7392	3.6398	3.5148	9.25%
YoY %	-0.22%	-0.66%	4.81%	3.33%	2.73%	3.56%	-	-
Horiz. %	114.21%	114.46%	115.22%	109.93%	106.38%	103.56%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	3.44	3.66	3.90	4.02	4.00	5.05	3.98	-
P/RPS	0.33	0.32	0.31	0.34	0.35	0.44	0.35	-3.84%
YoY %	3.12%	3.23%	-8.82%	-2.86%	-20.45%	25.71%	-	-
Horiz. %	94.29%	91.43%	88.57%	97.14%	100.00%	125.71%	100.00%	-
P/EPS	14.37	7.57	5.40	5.94	6.28	7.31	6.94	62.38%
YoY %	89.83%	40.19%	-9.09%	-5.41%	-14.09%	5.33%	-	-
Horiz. %	207.06%	109.08%	77.81%	85.59%	90.49%	105.33%	100.00%	-
EY	6.96	13.21	18.52	16.83	15.93	13.68	14.40	-38.38%
YoY %	-47.31%	-28.67%	10.04%	5.65%	16.45%	-5.00%	-	-
Horiz. %	48.33%	91.74%	128.61%	116.88%	110.62%	95.00%	100.00%	-
DY	3.88	2.73	5.13	3.73	5.00	1.98	5.03	-15.87%
YoY %	42.12%	-46.78%	37.53%	-25.40%	152.53%	-60.64%	-	-
Horiz. %	77.14%	54.27%	101.99%	74.16%	99.40%	39.36%	100.00%	-
P/NAPS	0.71	0.76	0.80	0.87	0.89	1.16	0.95	-17.63%
YoY %	-6.58%	-5.00%	-8.05%	-2.25%	-23.28%	22.11%	-	-
Horiz. %	74.74%	80.00%	84.21%	91.58%	93.68%	122.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	18/05/09	24/02/09	18/11/08	25/08/08	22/05/08	26/02/08	28/11/07	-
Price	4.18	3.50	3.48	4.10	4.10	4.28	4.18	-
P/RPS	0.40	0.30	0.28	0.35	0.35	0.37	0.37	5.32%
YoY %	33.33%	7.14%	-20.00%	0.00%	-5.41%	0.00%	-	-
Horiz. %	108.11%	81.08%	75.68%	94.59%	94.59%	100.00%	100.00%	-
P/EPS	17.47	7.24	4.82	6.06	6.43	6.19	7.29	78.98%
YoY %	141.30%	50.21%	-20.46%	-5.75%	3.88%	-15.09%	-	-
Horiz. %	239.64%	99.31%	66.12%	83.13%	88.20%	84.91%	100.00%	-
EY	5.73	13.81	20.76	16.50	15.54	16.14	13.71	-44.07%
YoY %	-58.51%	-33.48%	25.82%	6.18%	-3.72%	17.72%	-	-
Horiz. %	41.79%	100.73%	151.42%	120.35%	113.35%	117.72%	100.00%	-
DY	3.19	2.86	5.75	3.66	4.88	2.34	4.78	-23.61%
YoY %	11.54%	-50.26%	57.10%	-25.00%	108.55%	-51.05%	-	-
Horiz. %	66.74%	59.83%	120.29%	76.57%	102.09%	48.95%	100.00%	-
P/NAPS	0.87	0.72	0.71	0.89	0.92	0.98	0.99	-8.24%
YoY %	20.83%	1.41%	-20.22%	-3.26%	-6.12%	-1.01%	-	-
Horiz. %	87.88%	72.73%	71.72%	89.90%	92.93%	98.99%	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