[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 35.52%

YoY- 158.82%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	1,265,804	828,614	402,125	1,485,576	2,106,848	1,389,161	671,957	52.58%
YoY %	52.76%	106.06%	-72.93%	-29.49%	51.66%	106.73%	-	-
Horiz. %	188.38%	123.31%	59.84%	221.08%	313.54%	206.73%	100.00%	-
PBT	195,296	112,339	49,486	201,940	248,758	151,242	67,611	102.95%
YoY %	73.85%	127.01%	-75.49%	-18.82%	64.48%	123.69%	-	-
Horiz. %	288.85%	166.15%	73.19%	298.68%	367.93%	223.69%	100.00%	-
Tax	38,268	44,423	21,044	91,616	-37,039	-21,025	-10,949	-
YoY %	-13.86%	111.10%	-77.03%	347.35%	-76.17%	-92.03%	-	-
Horiz. %	-349.51%	-405.73%	-192.20%	-836.75%	338.29%	192.03%	100.00%	-
NP	233,564	156,762	70,530	293,556	211,719	130,217	56,662	157.30%
YoY %	48.99%	122.26%	-75.97%	38.65%	62.59%	129.81%	-	-
Horiz. %	412.21%	276.66%	124.47%	518.08%	373.65%	229.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,434	104,315	45,502	194,278	143,357	90,971	40,522	154.62%
YoY %	57.63%	129.25%	-76.58%	35.52%	57.59%	124.50%	-	-
Horiz. %	405.79%	257.43%	112.29%	479.44%	353.78%	224.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.59%	-39.54%	-42.53%	-45.37%	14.89%	13.90%	16.19%	-
YoY %	50.46%	7.03%	6.26%	-404.70%	7.12%	-14.14%	-	-
Horiz. %	-121.00%	-244.22%	-262.69%	-280.23%	91.97%	85.86%	100.00%	-
Total Cost	1,032,240	671,852	331,595	1,192,020	1,895,129	1,258,944	615,295	41.23%
YoY %	53.64%	102.61%	-72.18%	-37.10%	50.53%	104.61%	-	-
Horiz. %	167.76%	109.19%	53.89%	193.73%	308.00%	204.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,136,343	1,443,878	1,417,361	1,389,007	1,365,304	1,326,115	1,305,389	-8.83%
YoY %	-21.30%	1.87%	2.04%	1.74%	2.96%	1.59%	-	-
Horiz. %	87.05%	110.61%	108.58%	106.41%	104.59%	101.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	55,071	26,157	26,150	44,469	44,463	18,309	18,312	108.48%
YoY %	110.54%	0.03%	-41.19%	0.01%	142.85%	-0.02%	-	-
Horiz. %	300.74%	142.84%	142.80%	242.84%	242.81%	99.98%	100.00%	-
Div Payout %	33.49%	25.08%	57.47%	22.89%	31.02%	20.13%	45.19%	-
YoY %	33.53%	-56.36%	151.07%	-26.21%	54.10%	-55.45%	-	-
Horiz. %	74.11%	55.50%	127.17%	50.65%	68.64%	44.55%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	1,136,343	1,443,878	1,417,361	1,389,007	1,365,304	1,326,115	1,305,389	-8.83%
YoY %	-21.30%	1.87%	2.04%	1.74%	2.96%	1.59%	-	-
Horiz. %	87.05%	110.61%	108.58%	106.41%	104.59%	101.59%	100.00%	-
NOSH	268,639	261,572	261,505	261,583	261,552	261,561	261,601	1.78%
YoY %	2.70%	0.03%	-0.03%	0.01%	-0.00%	-0.02%	-	-
Horiz. %	102.69%	99.99%	99.96%	99.99%	99.98%	99.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	18.45%	18.92%	17.54%	19.76%	10.05%	9.37%	8.43%	-
YoY %	-2.48%	7.87%	-11.23%	96.62%	7.26%	11.15%	-	-
Horiz. %	218.86%	224.44%	208.07%	234.40%	119.22%	111.15%	100.00%	-
ROE	14.47%	7.22%	3.21%	13.99%	10.50%	6.86%	3.10%	-
YoY %	100.42%	124.92%	-77.06%	33.24%	53.06%	121.29%	-	-
Horiz. %	466.77%	232.90%	103.55%	451.29%	338.71%	221.29%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	471.19	316.78	153.77	567.92	805.52	531.10	256.86	49.90%
YoY %	48.74%	106.01%	-72.92%	-29.50%	51.67%	106.77%	-	-
Horiz. %	183.44%	123.33%	59.87%	221.10%	313.60%	206.77%	100.00%	-
EPS	61.21	39.88	17.40	74.27	54.81	34.78	15.49	150.15%
YoY %	53.49%	129.20%	-76.57%	35.50%	57.59%	124.53%	-	-
Horiz. %	395.16%	257.46%	112.33%	479.47%	353.84%	224.53%	100.00%	-
DPS	20.50	10.00	10.00	17.00	17.00	7.00	7.00	104.82%
YoY %	105.00%	0.00%	-41.18%	0.00%	142.86%	0.00%	-	-
Horiz. %	292.86%	142.86%	142.86%	242.86%	242.86%	100.00%	100.00%	-
NAPS	4.23	5.52	5.42	5.31	5.22	5.07	4.99	-10.43%
YoY %	-23.37%	1.85%	2.07%	1.72%	2.96%	1.60%	-	-
Horiz. %	84.77%	110.62%	108.62%	106.41%	104.61%	101.60%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 261,535
RPS	386.03	252.70	122.64	453.05	642.52	423.65	204.93	52.58%
YoY %	52.76%	106.05%	-72.93%	-29.49%	51.66%	106.73%	-	-
Horiz. %	188.37%	123.31%	59.84%	221.08%	313.53%	206.73%	100.00%	-
EPS	50.15	31.81	13.88	59.25	43.72	27.74	12.36	154.60%
YoY %	57.65%	129.18%	-76.57%	35.52%	57.61%	124.43%	-	-
Horiz. %	405.74%	257.36%	112.30%	479.37%	353.72%	224.43%	100.00%	-
DPS	16.79	7.98	7.98	13.56	13.56	5.58	5.58	108.56%
YoY %	110.40%	0.00%	-41.15%	0.00%	143.01%	0.00%	-	-
Horiz. %	300.90%	143.01%	143.01%	243.01%	243.01%	100.00%	100.00%	-
NAPS	3.4655	4.4034	4.3225	4.236	4.1637	4.0442	3.981	-8.83%
YoY %	-21.30%	1.87%	2.04%	1.74%	2.95%	1.59%	-	-
Horiz. %	87.05%	110.61%	108.58%	106.41%	104.59%	101.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	4.01	5.35	5.20	4.54	4.66	4.53	3.77	-
P/RPS	0.85	1.69	3.38	0.80	0.58	0.85	1.47	-30.61%
YoY %	-49.70%	-50.00%	322.50%	37.93%	-31.76%	-42.18%	-	-
Horiz. %	57.82%	114.97%	229.93%	54.42%	39.46%	57.82%	100.00%	-
P/EPS	6.55	13.42	29.89	6.11	8.50	13.02	24.34	-58.35%
YoY %	-51.19%	-55.10%	389.20%	-28.12%	-34.72%	-46.51%	-	-
Horiz. %	26.91%	55.14%	122.80%	25.10%	34.92%	53.49%	100.00%	-
EY	15.26	7.45	3.35	16.36	11.76	7.68	4.11	139.96%
YoY %	104.83%	122.39%	-79.52%	39.12%	53.12%	86.86%	-	-
Horiz. %	371.29%	181.27%	81.51%	398.05%	286.13%	186.86%	100.00%	-
DY	5.11	1.87	1.92	3.74	3.65	1.55	1.86	96.27%
YoY %	173.26%	-2.60%	-48.66%	2.47%	135.48%	-16.67%	-	-
Horiz. %	274.73%	100.54%	103.23%	201.08%	196.24%	83.33%	100.00%	-
P/NAPS	0.95	0.97	0.96	0.85	0.89	0.89	0.76	16.05%
YoY %	-2.06%	1.04%	12.94%	-4.49%	0.00%	17.11%	-	-
Horiz. %	125.00%	127.63%	126.32%	111.84%	117.11%	117.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/11	21/02/11	16/11/10	23/08/10	25/05/10	26/01/10	17/11/09	-
Price	3.82	5.72	5.20	5.07	4.31	4.67	4.32	-
P/RPS	0.81	1.81	3.38	0.89	0.54	0.88	1.68	-38.54%
YoY %	-55.25%	-46.45%	279.78%	64.81%	-38.64%	-47.62%	-	-
Horiz. %	48.21%	107.74%	201.19%	52.98%	32.14%	52.38%	100.00%	-
P/EPS	6.24	14.34	29.89	6.83	7.86	13.43	27.89	-63.17%
YoY %	-56.49%	-52.02%	337.63%	-13.10%	-41.47%	-51.85%	-	-
Horiz. %	22.37%	51.42%	107.17%	24.49%	28.18%	48.15%	100.00%	-
EY	16.02	6.97	3.35	14.65	12.72	7.45	3.59	171.29%
YoY %	129.84%	108.06%	-77.13%	15.17%	70.74%	107.52%	-	-
Horiz. %	446.24%	194.15%	93.31%	408.08%	354.32%	207.52%	100.00%	-
DY	5.37	1.75	1.92	3.35	3.94	1.50	1.62	122.47%
YoY %	206.86%	-8.85%	-42.69%	-14.97%	162.67%	-7.41%	-	-
Horiz. %	331.48%	108.02%	118.52%	206.79%	243.21%	92.59%	100.00%	-
P/NAPS	0.90	1.04	0.96	0.95	0.83	0.92	0.87	2.28%
YoY %	-13.46%	8.33%	1.05%	14.46%	-9.78%	5.75%	-	-
Horiz. %	103.45%	119.54%	110.34%	109.20%	95.40%	105.75%	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