[HLIND] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -50.5%

YoY- -62.61%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	2,778,322	2,687,828	2,679,110	2,744,209	3,018,062	3,303,104	3,094,613	-6.91%
YoY %	3.37%	0.33%	-2.37%	-9.07%	-8.63%	6.74%	-	-
Horiz. %	89.78%	86.86%	86.57%	88.68%	97.53%	106.74%	100.00%	-
PBT	302,484	270,444	88,710	79,061	209,234	352,224	332,695	-6.13%
YoY %	11.85%	204.86%	12.20%	-62.21%	-40.60%	5.87%	-	-
Horiz. %	90.92%	81.29%	26.66%	23.76%	62.89%	105.87%	100.00%	-
Tax	-42,050	-43,796	-27,202	-36,788	-41,658	-57,132	-37,753	7.42%
YoY %	3.99%	-61.00%	26.06%	11.69%	27.08%	-51.33%	-	-
Horiz. %	111.38%	116.01%	72.05%	97.44%	110.34%	151.33%	100.00%	-
NP	260,434	226,648	61,508	42,273	167,576	295,092	294,942	-7.93%
YoY %	14.91%	268.49%	45.50%	-74.77%	-43.21%	0.05%	-	-
Horiz. %	88.30%	76.84%	20.85%	14.33%	56.82%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,942	162,088	75,062	62,602	126,462	189,068	177,702	1.58%
YoY %	12.25%	115.94%	19.90%	-50.50%	-33.11%	6.40%	-	-
Horiz. %	102.39%	91.21%	42.24%	35.23%	71.17%	106.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.90%	16.19%	30.66%	46.53%	19.91%	16.22%	11.35%	-
YoY %	-14.14%	-47.20%	-34.11%	133.70%	22.75%	42.91%	-	-
Horiz. %	122.47%	142.64%	270.13%	409.96%	175.42%	142.91%	100.00%	-
Total Cost	2,517,888	2,461,180	2,617,602	2,701,936	2,850,486	3,008,012	2,799,671	-6.80%
YoY %	2.30%	-5.98%	-3.12%	-5.21%	-5.24%	7.44%	-	-
Horiz. %	89.94%	87.91%	93.50%	96.51%	101.82%	107.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,326,115	1,305,389	1,268,911	1,263,387	1,266,189	1,274,586	1,216,021	5.93%
YoY %	1.59%	2.87%	0.44%	-0.22%	-0.66%	4.82%	-	-
Horiz. %	109.05%	107.35%	104.35%	103.90%	104.13%	104.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	36,618	73,248	26,163	34,876	26,160	52,344	39,395	-4.74%
YoY %	-50.01%	179.97%	-24.98%	33.32%	-50.02%	32.87%	-	-
Horiz. %	92.95%	185.93%	66.41%	88.53%	66.40%	132.87%	100.00%	-
Div Payout %	20.13%	45.19%	34.86%	55.71%	20.69%	27.69%	22.17%	-
YoY %	-55.45%	29.63%	-37.43%	169.26%	-25.28%	24.90%	-	-
Horiz. %	90.80%	203.83%	157.24%	251.29%	93.32%	124.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,326,115	1,305,389	1,268,911	1,263,387	1,266,189	1,274,586	1,216,021	5.93%
YoY %	1.59%	2.87%	0.44%	-0.22%	-0.66%	4.82%	-	-
Horiz. %	109.05%	107.35%	104.35%	103.90%	104.13%	104.82%	100.00%	-
NOSH	261,561	261,601	261,631	261,571	261,609	261,722	262,639	-0.27%
YoY %	-0.02%	-0.01%	0.02%	-0.01%	-0.04%	-0.35%	-	-
Horiz. %	99.59%	99.60%	99.62%	99.59%	99.61%	99.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.37%	8.43%	2.30%	1.54%	5.55%	8.93%	9.53%	-
YoY %	11.15%	266.52%	49.35%	-72.25%	-37.85%	-6.30%	-	-
Horiz. %	98.32%	88.46%	24.13%	16.16%	58.24%	93.70%	100.00%	-
ROE	13.72%	12.42%	5.92%	4.96%	9.99%	14.83%	14.61%	-
YoY %	10.47%	109.80%	19.35%	-50.35%	-32.64%	1.51%	-	-
Horiz. %	93.91%	85.01%	40.52%	33.95%	68.38%	101.51%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	1,062.21	1,027.45	1,024.00	1,049.13	1,153.65	1,262.07	1,178.27	-6.66%
YoY %	3.38%	0.34%	-2.40%	-9.06%	-8.59%	7.11%	-	-
Horiz. %	90.15%	87.20%	86.91%	89.04%	97.91%	107.11%	100.00%	-
EPS	69.56	61.96	28.69	23.93	48.34	72.24	67.66	1.85%
YoY %	12.27%	115.96%	19.89%	-50.50%	-33.08%	6.77%	-	-
Horiz. %	102.81%	91.58%	42.40%	35.37%	71.45%	106.77%	100.00%	-
DPS	14.00	28.00	10.00	13.33	10.00	20.00	15.00	-4.48%
YoY %	-50.00%	180.00%	-24.98%	33.30%	-50.00%	33.33%	-	-
Horiz. %	93.33%	186.67%	66.67%	88.87%	66.67%	133.33%	100.00%	-
NAPS	5.07	4.99	4.85	4.83	4.84	4.87	4.63	6.22%
YoY %	1.60%	2.89%	0.41%	-0.21%	-0.62%	5.18%	-	-
Horiz. %	109.50%	107.78%	104.75%	104.32%	104.54%	105.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 261,720
RPS	882.75	854.00	851.23	871.92	958.93	1,049.49	983.25	-6.91%
YoY %	3.37%	0.33%	-2.37%	-9.07%	-8.63%	6.74%	-	-
Horiz. %	89.78%	86.85%	86.57%	88.68%	97.53%	106.74%	100.00%	-
EPS	57.81	51.50	23.85	19.89	40.18	60.07	56.46	1.58%
YoY %	12.25%	115.93%	19.91%	-50.50%	-33.11%	6.39%	-	-
Horiz. %	102.39%	91.22%	42.24%	35.23%	71.17%	106.39%	100.00%	-
DPS	11.63	23.27	8.31	11.08	8.31	16.63	12.52	-4.78%
YoY %	-50.02%	180.02%	-25.00%	33.33%	-50.03%	32.83%	-	-
Horiz. %	92.89%	185.86%	66.37%	88.50%	66.37%	132.83%	100.00%	-
NAPS	4.2135	4.1476	4.0317	4.0142	4.0231	4.0497	3.8637	5.93%
YoY %	1.59%	2.87%	0.44%	-0.22%	-0.66%	4.81%	-	-
Horiz. %	109.05%	107.35%	104.35%	103.90%	104.13%	104.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	4.53	3.77	3.40	3.44	3.66	3.90	4.02	-
P/RPS	0.43	0.37	0.33	0.33	0.32	0.31	0.34	16.89%
YoY %	16.22%	12.12%	0.00%	3.12%	3.23%	-8.82%	-	-
Horiz. %	126.47%	108.82%	97.06%	97.06%	94.12%	91.18%	100.00%	-
P/EPS	6.51	6.08	11.85	14.37	7.57	5.40	5.94	6.28%
YoY %	7.07%	-48.69%	-17.54%	89.83%	40.19%	-9.09%	-	-
Horiz. %	109.60%	102.36%	199.49%	241.92%	127.44%	90.91%	100.00%	-
EY	15.36	16.44	8.44	6.96	13.21	18.52	16.83	-5.89%
YoY %	-6.57%	94.79%	21.26%	-47.31%	-28.67%	10.04%	-	-
Horiz. %	91.27%	97.68%	50.15%	41.35%	78.49%	110.04%	100.00%	-
DY	3.09	7.43	2.94	3.88	2.73	5.13	3.73	-11.76%
YoY %	-58.41%	152.72%	-24.23%	42.12%	-46.78%	37.53%	-	-
Horiz. %	82.84%	199.20%	78.82%	104.02%	73.19%	137.53%	100.00%	-
P/NAPS	0.89	0.76	0.70	0.71	0.76	0.80	0.87	1.52%
YoY %	17.11%	8.57%	-1.41%	-6.58%	-5.00%	-8.05%	-	-
Horiz. %	102.30%	87.36%	80.46%	81.61%	87.36%	91.95%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/01/10	17/11/09	24/08/09	18/05/09	24/02/09	18/11/08	25/08/08	-
Price	4.67	4.32	3.68	4.18	3.50	3.48	4.10	-
P/RPS	0.44	0.42	0.36	0.40	0.30	0.28	0.35	16.43%
YoY %	4.76%	16.67%	-10.00%	33.33%	7.14%	-20.00%	-	-
Horiz. %	125.71%	120.00%	102.86%	114.29%	85.71%	80.00%	100.00%	-
P/EPS	6.71	6.97	12.83	17.47	7.24	4.82	6.06	7.00%
YoY %	-3.73%	-45.67%	-26.56%	141.30%	50.21%	-20.46%	-	-
Horiz. %	110.73%	115.02%	211.72%	288.28%	119.47%	79.54%	100.00%	-
EY	14.90	14.34	7.80	5.73	13.81	20.76	16.50	-6.55%
YoY %	3.91%	83.85%	36.13%	-58.51%	-33.48%	25.82%	-	-
Horiz. %	90.30%	86.91%	47.27%	34.73%	83.70%	125.82%	100.00%	-
DY	3.00	6.48	2.72	3.19	2.86	5.75	3.66	-12.38%
YoY %	-53.70%	138.24%	-14.73%	11.54%	-50.26%	57.10%	-	-
Horiz. %	81.97%	177.05%	74.32%	87.16%	78.14%	157.10%	100.00%	-
P/NAPS	0.92	0.87	0.76	0.87	0.72	0.71	0.89	2.22%
YoY %	5.75%	14.47%	-12.64%	20.83%	1.41%	-20.22%	-	-
Horiz. %	103.37%	97.75%	85.39%	97.75%	80.90%	79.78%	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