[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 51.42%
YoY- 11.83%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,522,159 1,015,875 516,529 2,047,040 1,661,369 1,107,946 556,231 95.76%
PBT 176,335 113,978 56,403 215,373 159,472 93,515 44,645 150.07%
Tax -23,275 -15,664 -8,770 -23,218 -30,076 -18,621 -11,418 60.83%
NP 153,060 98,314 47,633 192,155 129,396 74,894 33,227 177.10%
-
NP to SH 124,024 78,182 36,074 147,591 97,470 52,578 20,552 231.82%
-
Tax Rate 13.20% 13.74% 15.55% 10.78% 18.86% 19.91% 25.58% -
Total Cost 1,369,099 917,561 468,896 1,854,885 1,531,973 1,033,052 523,004 90.05%
-
Net Worth 1,267,376 1,221,304 1,208,633 1,168,762 1,134,734 1,106,418 1,087,684 10.74%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 77,090 30,841 30,832 80,178 80,171 30,819 30,812 84.40%
Div Payout % 62.16% 39.45% 85.47% 54.33% 82.25% 58.62% 149.93% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,267,376 1,221,304 1,208,633 1,168,762 1,134,734 1,106,418 1,087,684 10.74%
NOSH 308,363 308,410 308,324 308,380 308,351 308,194 308,125 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.06% 9.68% 9.22% 9.39% 7.79% 6.76% 5.97% -
ROE 9.79% 6.40% 2.98% 12.63% 8.59% 4.75% 1.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 493.62 329.39 167.53 663.80 538.79 359.50 180.52 95.66%
EPS 40.22 25.35 11.70 47.86 31.61 17.06 6.67 231.65%
DPS 25.00 10.00 10.00 26.00 26.00 10.00 10.00 84.30%
NAPS 4.11 3.96 3.92 3.79 3.68 3.59 3.53 10.68%
Adjusted Per Share Value based on latest NOSH - 308,436
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 464.21 309.81 157.52 624.28 506.66 337.89 169.63 95.76%
EPS 37.82 23.84 11.00 45.01 29.73 16.03 6.27 231.72%
DPS 23.51 9.41 9.40 24.45 24.45 9.40 9.40 84.35%
NAPS 3.8651 3.7246 3.6859 3.5644 3.4606 3.3742 3.3171 10.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.47 4.84 5.42 4.52 4.30 4.62 4.45 -
P/RPS 1.31 1.47 3.24 0.68 0.80 1.29 2.47 -34.50%
P/EPS 16.09 19.09 46.32 9.44 13.60 27.08 66.72 -61.28%
EY 6.22 5.24 2.16 10.59 7.35 3.69 1.50 158.33%
DY 3.86 2.07 1.85 5.75 6.05 2.16 2.25 43.35%
P/NAPS 1.57 1.22 1.38 1.19 1.17 1.29 1.26 15.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/04/14 28/01/14 22/11/13 26/08/13 30/04/13 31/01/13 29/11/12 -
Price 6.50 5.31 5.19 5.15 4.23 4.40 4.73 -
P/RPS 1.32 1.61 3.10 0.78 0.79 1.22 2.62 -36.71%
P/EPS 16.16 20.95 44.36 10.76 13.38 25.79 70.91 -62.72%
EY 6.19 4.77 2.25 9.29 7.47 3.88 1.41 168.35%
DY 3.85 1.88 1.93 5.05 6.15 2.27 2.11 49.37%
P/NAPS 1.58 1.34 1.32 1.36 1.15 1.23 1.34 11.62%

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