[HLIND] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 272.68%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 717,687 717,204 671,957 620,953 549,126 683,255 825,776 -8.93%
PBT 97,516 83,631 67,611 29,414 -45,321 16,561 88,056 7.04%
Tax -16,014 -10,076 -10,949 389 -6,762 -6,546 -14,283 7.93%
NP 81,502 73,555 56,662 29,803 -52,083 10,015 73,773 6.87%
-
NP to SH 52,386 50,449 40,522 28,110 -16,279 15,964 47,267 7.10%
-
Tax Rate 16.42% 12.05% 16.19% -1.32% - 39.53% 16.22% -
Total Cost 636,185 643,649 615,295 591,150 601,209 673,240 752,003 -10.56%
-
Net Worth 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 1,266,651 1,274,586 4.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 26,153 - 18,312 - 13,086 - 13,086 58.73%
Div Payout % 49.93% - 45.19% - 0.00% - 27.69% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,365,226 1,325,953 1,305,389 1,268,218 1,264,108 1,266,651 1,274,586 4.69%
NOSH 261,537 261,529 261,601 261,488 261,720 261,704 261,722 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.36% 10.26% 8.43% 4.80% -9.48% 1.47% 8.93% -
ROE 3.84% 3.80% 3.10% 2.22% -1.29% 1.26% 3.71% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 274.41 274.23 256.86 237.47 209.81 261.08 315.52 -8.89%
EPS 20.03 19.29 15.49 10.75 -6.22 6.10 18.06 7.15%
DPS 10.00 0.00 7.00 0.00 5.00 0.00 5.00 58.80%
NAPS 5.22 5.07 4.99 4.85 4.83 4.84 4.87 4.74%
Adjusted Per Share Value based on latest NOSH - 261,488
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 228.03 227.88 213.50 197.29 174.47 217.09 262.37 -8.93%
EPS 16.64 16.03 12.88 8.93 -5.17 5.07 15.02 7.07%
DPS 8.31 0.00 5.82 0.00 4.16 0.00 4.16 58.67%
NAPS 4.3377 4.2129 4.1476 4.0295 4.0164 4.0245 4.0497 4.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.66 4.53 3.77 3.40 3.44 3.66 3.90 -
P/RPS 1.70 1.65 1.47 1.43 1.64 1.40 1.24 23.43%
P/EPS 23.27 23.48 24.34 31.63 -55.31 60.00 21.59 5.12%
EY 4.30 4.26 4.11 3.16 -1.81 1.67 4.63 -4.81%
DY 2.15 0.00 1.86 0.00 1.45 0.00 1.28 41.34%
P/NAPS 0.89 0.89 0.76 0.70 0.71 0.76 0.80 7.37%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 26/01/10 17/11/09 24/08/09 18/05/09 24/02/09 18/11/08 -
Price 4.31 4.67 4.32 3.68 4.18 3.50 3.48 -
P/RPS 1.57 1.70 1.68 1.55 1.99 1.34 1.10 26.79%
P/EPS 21.52 24.21 27.89 34.23 -67.20 57.38 19.27 7.64%
EY 4.65 4.13 3.59 2.92 -1.49 1.74 5.19 -7.06%
DY 2.32 0.00 1.62 0.00 1.20 0.00 1.44 37.47%
P/NAPS 0.83 0.92 0.87 0.76 0.87 0.72 0.71 10.98%

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