[HLIND] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 20.54%

YoY- 4.83%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	3,303,104	3,094,613	3,040,773	3,042,162	2,956,780	2,807,905	2,805,516	11.46%
YoY %	6.74%	1.77%	-0.05%	2.89%	5.30%	0.09%	-	-
Horiz. %	117.74%	110.30%	108.39%	108.44%	105.39%	100.09%	100.00%	-
PBT	352,224	332,695	335,781	369,650	315,028	285,171	328,266	4.79%
YoY %	5.87%	-0.92%	-9.16%	17.34%	10.47%	-13.13%	-	-
Horiz. %	107.30%	101.35%	102.29%	112.61%	95.97%	86.87%	100.00%	-
Tax	-57,132	-37,753	-52,866	-47,702	-53,028	-42,902	-46,522	14.63%
YoY %	-51.33%	28.59%	-10.83%	10.04%	-23.60%	7.78%	-	-
Horiz. %	122.81%	81.15%	113.64%	102.54%	113.98%	92.22%	100.00%	-
NP	295,092	294,942	282,914	321,948	262,000	242,269	281,744	3.12%
YoY %	0.05%	4.25%	-12.12%	22.88%	8.14%	-14.01%	-	-
Horiz. %	104.74%	104.68%	100.42%	114.27%	92.99%	85.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	189,068	177,702	167,422	181,558	150,616	129,278	165,545	9.23%
YoY %	6.40%	6.14%	-7.79%	20.54%	16.51%	-21.91%	-	-
Horiz. %	114.21%	107.34%	101.13%	109.67%	90.98%	78.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.22%	11.35%	15.74%	12.90%	16.83%	15.04%	14.17%	-
YoY %	42.91%	-27.89%	22.02%	-23.35%	11.90%	6.14%	-	-
Horiz. %	114.47%	80.10%	111.08%	91.04%	118.77%	106.14%	100.00%	-
Total Cost	3,008,012	2,799,671	2,757,858	2,720,214	2,694,780	2,565,636	2,523,772	12.37%
YoY %	7.44%	1.52%	1.38%	0.94%	5.03%	1.66%	-	-
Horiz. %	119.19%	110.93%	109.28%	107.78%	106.78%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,274,586	1,216,021	1,176,862	1,145,575	1,106,234	985,853	869,950	28.90%
YoY %	4.82%	3.33%	2.73%	3.56%	12.21%	13.32%	-	-
Horiz. %	146.51%	139.78%	135.28%	131.68%	127.16%	113.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	52,344	39,395	52,538	26,274	52,552	24,282	32,859	36.28%
YoY %	32.87%	-25.02%	99.96%	-50.00%	116.42%	-26.10%	-	-
Horiz. %	159.30%	119.89%	159.89%	79.96%	159.93%	73.90%	100.00%	-
Div Payout %	27.69%	22.17%	31.38%	14.47%	34.89%	18.78%	19.85%	-
YoY %	24.90%	-29.35%	116.86%	-58.53%	85.78%	-5.39%	-	-
Horiz. %	139.50%	111.69%	158.09%	72.90%	175.77%	94.61%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	1,274,586	1,216,021	1,176,862	1,145,575	1,106,234	985,853	869,950	28.90%
YoY %	4.82%	3.33%	2.73%	3.56%	12.21%	13.32%	-	-
Horiz. %	146.51%	139.78%	135.28%	131.68%	127.16%	113.32%	100.00%	-
NOSH	261,722	262,639	262,692	262,746	262,763	242,821	246,445	4.07%
YoY %	-0.35%	-0.02%	-0.02%	-0.01%	8.21%	-1.47%	-	-
Horiz. %	106.20%	106.57%	106.59%	106.61%	106.62%	98.53%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.93%	9.53%	9.30%	10.58%	8.86%	8.63%	10.04%	-
YoY %	-6.30%	2.47%	-12.10%	19.41%	2.67%	-14.04%	-	-
Horiz. %	88.94%	94.92%	92.63%	105.38%	88.25%	85.96%	100.00%	-
ROE	14.83%	14.61%	14.23%	15.85%	13.62%	13.11%	19.03%	-
YoY %	1.51%	2.67%	-10.22%	16.37%	3.89%	-31.11%	-	-
Horiz. %	77.93%	76.77%	74.78%	83.29%	71.57%	68.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	1,262.07	1,178.27	1,157.54	1,157.83	1,125.26	1,156.37	1,138.39	7.09%
YoY %	7.11%	1.79%	-0.03%	2.89%	-2.69%	1.58%	-	-
Horiz. %	110.86%	103.50%	101.68%	101.71%	98.85%	101.58%	100.00%	-
EPS	72.24	67.66	63.73	69.10	57.32	53.24	67.17	4.95%
YoY %	6.77%	6.17%	-7.77%	20.55%	7.66%	-20.74%	-	-
Horiz. %	107.55%	100.73%	94.88%	102.87%	85.34%	79.26%	100.00%	-
DPS	20.00	15.00	20.00	10.00	20.00	10.00	13.33	30.96%
YoY %	33.33%	-25.00%	100.00%	-50.00%	100.00%	-24.98%	-	-
Horiz. %	150.04%	112.53%	150.04%	75.02%	150.04%	75.02%	100.00%	-
NAPS	4.87	4.63	4.48	4.36	4.21	4.06	3.53	23.85%
YoY %	5.18%	3.35%	2.75%	3.56%	3.69%	15.01%	-	-
Horiz. %	137.96%	131.16%	126.91%	123.51%	119.26%	115.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 262,734
RPS	1,049.49	983.25	966.14	966.58	939.46	892.15	891.39	11.46%
YoY %	6.74%	1.77%	-0.05%	2.89%	5.30%	0.09%	-	-
Horiz. %	117.74%	110.31%	108.39%	108.44%	105.39%	100.09%	100.00%	-
EPS	60.07	56.46	53.20	57.69	47.86	41.08	52.60	9.23%
YoY %	6.39%	6.13%	-7.78%	20.54%	16.50%	-21.90%	-	-
Horiz. %	114.20%	107.34%	101.14%	109.68%	90.99%	78.10%	100.00%	-
DPS	16.63	12.52	16.69	8.35	16.70	7.72	10.44	36.27%
YoY %	32.83%	-24.99%	99.88%	-50.00%	116.32%	-26.05%	-	-
Horiz. %	159.29%	119.92%	159.87%	79.98%	159.96%	73.95%	100.00%	-
NAPS	4.0497	3.8637	3.7392	3.6398	3.5148	3.1323	2.7641	28.90%
YoY %	4.81%	3.33%	2.73%	3.56%	12.21%	13.32%	-	-
Horiz. %	146.51%	139.78%	135.28%	131.68%	127.16%	113.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.90	4.02	4.00	5.05	3.98	5.00	5.35	-
P/RPS	0.31	0.34	0.35	0.44	0.35	0.43	0.47	-24.17%
YoY %	-8.82%	-2.86%	-20.45%	25.71%	-18.60%	-8.51%	-	-
Horiz. %	65.96%	72.34%	74.47%	93.62%	74.47%	91.49%	100.00%	-
P/EPS	5.40	5.94	6.28	7.31	6.94	9.39	7.96	-22.73%
YoY %	-9.09%	-5.41%	-14.09%	5.33%	-26.09%	17.96%	-	-
Horiz. %	67.84%	74.62%	78.89%	91.83%	87.19%	117.96%	100.00%	-
EY	18.52	16.83	15.93	13.68	14.40	10.65	12.56	29.45%
YoY %	10.04%	5.65%	16.45%	-5.00%	35.21%	-15.21%	-	-
Horiz. %	147.45%	134.00%	126.83%	108.92%	114.65%	84.79%	100.00%	-
DY	5.13	3.73	5.00	1.98	5.03	2.00	2.49	61.69%
YoY %	37.53%	-25.40%	152.53%	-60.64%	151.50%	-19.68%	-	-
Horiz. %	206.02%	149.80%	200.80%	79.52%	202.01%	80.32%	100.00%	-
P/NAPS	0.80	0.87	0.89	1.16	0.95	1.23	1.52	-34.73%
YoY %	-8.05%	-2.25%	-23.28%	22.11%	-22.76%	-19.08%	-	-
Horiz. %	52.63%	57.24%	58.55%	76.32%	62.50%	80.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/08	25/08/08	22/05/08	26/02/08	28/11/07	28/08/07	23/05/07	-
Price	3.48	4.10	4.10	4.28	4.18	3.94	5.35	-
P/RPS	0.28	0.35	0.35	0.37	0.37	0.34	0.47	-29.13%
YoY %	-20.00%	0.00%	-5.41%	0.00%	8.82%	-27.66%	-	-
Horiz. %	59.57%	74.47%	74.47%	78.72%	78.72%	72.34%	100.00%	-
P/EPS	4.82	6.06	6.43	6.19	7.29	7.40	7.96	-28.36%
YoY %	-20.46%	-5.75%	3.88%	-15.09%	-1.49%	-7.04%	-	-
Horiz. %	60.55%	76.13%	80.78%	77.76%	91.58%	92.96%	100.00%	-
EY	20.76	16.50	15.54	16.14	13.71	13.51	12.56	39.66%
YoY %	25.82%	6.18%	-3.72%	17.72%	1.48%	7.56%	-	-
Horiz. %	165.29%	131.37%	123.73%	128.50%	109.16%	107.56%	100.00%	-
DY	5.75	3.66	4.88	2.34	4.78	2.54	2.49	74.44%
YoY %	57.10%	-25.00%	108.55%	-51.05%	88.19%	2.01%	-	-
Horiz. %	230.92%	146.99%	195.98%	93.98%	191.97%	102.01%	100.00%	-
P/NAPS	0.71	0.89	0.92	0.98	0.99	0.97	1.52	-39.71%
YoY %	-20.22%	-3.26%	-6.12%	-1.01%	2.06%	-36.18%	-	-
Horiz. %	46.71%	58.55%	60.53%	64.47%	65.13%	63.82%	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