[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

09-Feb-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- 109.42%

YoY- -33.48%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	556,231	2,172,624	1,588,077	1,028,659	540,023	1,803,233	1,265,804	-42.11%
YoY %	-74.40%	36.81%	54.38%	90.48%	-70.05%	42.46%	-	-
Horiz. %	43.94%	171.64%	125.46%	81.27%	42.66%	142.46%	100.00%	-
PBT	44,645	212,876	153,505	103,839	58,756	256,546	195,296	-62.51%
YoY %	-79.03%	38.68%	47.83%	76.73%	-77.10%	31.36%	-	-
Horiz. %	22.86%	109.00%	78.60%	53.17%	30.09%	131.36%	100.00%	-
Tax	-11,418	-45,681	-24,726	-18,097	-15,038	45,308	38,268	-
YoY %	75.00%	-84.75%	-36.63%	-20.34%	-133.19%	18.40%	-	-
Horiz. %	-29.84%	-119.37%	-64.61%	-47.29%	-39.30%	118.40%	100.00%	-
NP	33,227	167,195	128,779	85,742	43,718	301,854	233,564	-72.65%
YoY %	-80.13%	29.83%	50.19%	96.13%	-85.52%	29.24%	-	-
Horiz. %	14.23%	71.58%	55.14%	36.71%	18.72%	129.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,552	131,975	102,993	69,394	33,136	219,379	164,434	-74.90%
YoY %	-84.43%	28.14%	48.42%	109.42%	-84.90%	33.41%	-	-
Horiz. %	12.50%	80.26%	62.63%	42.20%	20.15%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.58%	21.46%	16.11%	17.43%	25.59%	-17.66%	-19.59%	-
YoY %	19.20%	33.21%	-7.57%	-31.89%	244.90%	9.85%	-	-
Horiz. %	-130.58%	-109.55%	-82.24%	-88.97%	-130.63%	90.15%	100.00%	-
Total Cost	523,004	2,005,429	1,459,298	942,917	496,305	1,501,379	1,032,240	-36.36%
YoY %	-73.92%	37.42%	54.76%	89.99%	-66.94%	45.45%	-	-
Horiz. %	50.67%	194.28%	141.37%	91.35%	48.08%	145.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,087,684	1,100,804	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	-2.86%
YoY %	-1.19%	-5.56%	0.81%	0.77%	3.75%	-2.68%	-	-
Horiz. %	95.72%	96.87%	102.58%	101.75%	100.97%	97.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	30,812	70,920	70,925	33,916	33,929	63,682	55,071	-32.02%
YoY %	-56.55%	-0.01%	109.12%	-0.04%	-46.72%	15.64%	-	-
Horiz. %	55.95%	128.78%	128.79%	61.59%	61.61%	115.64%	100.00%	-
Div Payout %	149.93%	53.74%	68.86%	48.88%	102.39%	29.03%	33.49%	-
YoY %	178.99%	-21.96%	40.88%	-52.26%	252.70%	-13.32%	-	-
Horiz. %	447.69%	160.47%	205.61%	145.95%	305.73%	86.68%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	1,087,684	1,100,804	1,165,638	1,156,244	1,147,419	1,105,903	1,136,343	-2.86%
YoY %	-1.19%	-5.56%	0.81%	0.77%	3.75%	-2.68%	-	-
Horiz. %	95.72%	96.87%	102.58%	101.75%	100.97%	97.32%	100.00%	-
NOSH	308,125	308,348	308,370	308,331	308,446	310,647	268,639	9.54%
YoY %	-0.07%	-0.01%	0.01%	-0.04%	-0.71%	15.64%	-	-
Horiz. %	114.70%	114.78%	114.79%	114.78%	114.82%	115.64%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	5.97%	7.70%	8.11%	8.34%	8.10%	16.74%	18.45%	-
YoY %	-22.47%	-5.06%	-2.76%	2.96%	-51.61%	-9.27%	-	-
Horiz. %	32.36%	41.73%	43.96%	45.20%	43.90%	90.73%	100.00%	-
ROE	1.89%	11.99%	8.84%	6.00%	2.89%	19.84%	14.47%	-
YoY %	-84.24%	35.63%	47.33%	107.61%	-85.43%	37.11%	-	-
Horiz. %	13.06%	82.86%	61.09%	41.47%	19.97%	137.11%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	180.52	704.60	514.99	333.62	175.08	580.48	471.19	-47.15%
YoY %	-74.38%	36.82%	54.36%	90.55%	-69.84%	23.19%	-	-
Horiz. %	38.31%	149.54%	109.30%	70.80%	37.16%	123.19%	100.00%	-
EPS	6.67	42.80	33.40	22.51	10.75	70.62	61.21	-77.09%
YoY %	-84.42%	28.14%	48.38%	109.40%	-84.78%	15.37%	-	-
Horiz. %	10.90%	69.92%	54.57%	36.78%	17.56%	115.37%	100.00%	-
DPS	10.00	23.00	23.00	11.00	11.00	20.50	20.50	-37.95%
YoY %	-56.52%	0.00%	109.09%	0.00%	-46.34%	0.00%	-	-
Horiz. %	48.78%	112.20%	112.20%	53.66%	53.66%	100.00%	100.00%	-
NAPS	3.53	3.57	3.78	3.75	3.72	3.56	4.23	-11.33%
YoY %	-1.12%	-5.56%	0.80%	0.81%	4.49%	-15.84%	-	-
Horiz. %	83.45%	84.40%	89.36%	88.65%	87.94%	84.16%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 308,227
RPS	176.73	690.31	504.58	326.83	171.58	572.94	402.18	-42.11%
YoY %	-74.40%	36.81%	54.39%	90.48%	-70.05%	42.46%	-	-
Horiz. %	43.94%	171.64%	125.46%	81.26%	42.66%	142.46%	100.00%	-
EPS	6.53	41.93	32.72	22.05	10.53	69.70	52.25	-74.90%
YoY %	-84.43%	28.15%	48.39%	109.40%	-84.89%	33.40%	-	-
Horiz. %	12.50%	80.25%	62.62%	42.20%	20.15%	133.40%	100.00%	-
DPS	9.79	22.53	22.53	10.78	10.78	20.23	17.50	-32.03%
YoY %	-56.55%	0.00%	109.00%	0.00%	-46.71%	15.60%	-	-
Horiz. %	55.94%	128.74%	128.74%	61.60%	61.60%	115.60%	100.00%	-
NAPS	3.4559	3.4976	3.7036	3.6737	3.6457	3.5138	3.6105	-2.86%
YoY %	-1.19%	-5.56%	0.81%	0.77%	3.75%	-2.68%	-	-
Horiz. %	95.72%	96.87%	102.58%	101.75%	100.97%	97.32%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.45	3.93	4.03	4.00	3.93	4.01	4.01	-
P/RPS	2.47	0.56	0.78	1.20	2.24	0.69	0.85	103.23%
YoY %	341.07%	-28.21%	-35.00%	-46.43%	224.64%	-18.82%	-	-
Horiz. %	290.59%	65.88%	91.76%	141.18%	263.53%	81.18%	100.00%	-
P/EPS	66.72	9.18	12.07	17.77	36.58	5.68	6.55	367.92%
YoY %	626.80%	-23.94%	-32.08%	-51.42%	544.01%	-13.28%	-	-
Horiz. %	1,018.63%	140.15%	184.27%	271.30%	558.47%	86.72%	100.00%	-
EY	1.50	10.89	8.29	5.63	2.73	17.61	15.26	-78.61%
YoY %	-86.23%	31.36%	47.25%	106.23%	-84.50%	15.40%	-	-
Horiz. %	9.83%	71.36%	54.33%	36.89%	17.89%	115.40%	100.00%	-
DY	2.25	5.85	5.71	2.75	2.80	5.11	5.11	-42.03%
YoY %	-61.54%	2.45%	107.64%	-1.79%	-45.21%	0.00%	-	-
Horiz. %	44.03%	114.48%	111.74%	53.82%	54.79%	100.00%	100.00%	-
P/NAPS	1.26	1.10	1.07	1.07	1.06	1.13	0.95	20.65%
YoY %	14.55%	2.80%	0.00%	0.94%	-6.19%	18.95%	-	-
Horiz. %	132.63%	115.79%	112.63%	112.63%	111.58%	118.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/11/12	27/08/12	26/04/12	09/02/12	21/11/11	18/08/11	29/04/11	-
Price	4.73	4.93	4.16	4.28	4.01	3.98	3.82	-
P/RPS	2.62	0.70	0.81	1.28	2.29	0.69	0.81	118.24%
YoY %	274.29%	-13.58%	-36.72%	-44.10%	231.88%	-14.81%	-	-
Horiz. %	323.46%	86.42%	100.00%	158.02%	282.72%	85.19%	100.00%	-
P/EPS	70.91	11.52	12.46	19.02	37.33	5.64	6.24	403.22%
YoY %	515.54%	-7.54%	-34.49%	-49.05%	561.88%	-9.62%	-	-
Horiz. %	1,136.38%	184.62%	199.68%	304.81%	598.24%	90.38%	100.00%	-
EY	1.41	8.68	8.03	5.26	2.68	17.74	16.02	-80.12%
YoY %	-83.76%	8.09%	52.66%	96.27%	-84.89%	10.74%	-	-
Horiz. %	8.80%	54.18%	50.12%	32.83%	16.73%	110.74%	100.00%	-
DY	2.11	4.67	5.53	2.57	2.74	5.15	5.37	-46.26%
YoY %	-54.82%	-15.55%	115.18%	-6.20%	-46.80%	-4.10%	-	-
Horiz. %	39.29%	86.96%	102.98%	47.86%	51.02%	95.90%	100.00%	-
P/NAPS	1.34	1.38	1.10	1.14	1.08	1.12	0.90	30.29%
YoY %	-2.90%	25.45%	-3.51%	5.56%	-3.57%	24.44%	-	-
Horiz. %	148.89%	153.33%	122.22%	126.67%	120.00%	124.44%	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