[HLIND] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -28.03%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 536,321 506,284 499,346 516,529 535,847 553,423 551,715 -1.87%
PBT 61,342 62,357 57,575 56,403 58,690 65,957 48,870 16.41%
Tax -6,432 -7,611 -6,894 -8,770 4,069 -11,455 -7,203 -7.28%
NP 54,910 54,746 50,681 47,633 62,759 54,502 41,667 20.26%
-
NP to SH 43,478 45,842 42,108 36,074 50,121 44,892 32,026 22.67%
-
Tax Rate 10.49% 12.21% 11.97% 15.55% -6.93% 17.37% 14.74% -
Total Cost 481,411 451,538 448,665 468,896 473,088 498,921 510,048 -3.78%
-
Net Worth 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 1,134,632 1,106,576 9.13%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 46,242 - 30,832 - 49,331 - -
Div Payout % - 100.87% - 85.47% - 109.89% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,261,170 1,267,051 1,220,700 1,208,633 1,168,975 1,134,632 1,106,576 9.13%
NOSH 308,354 308,285 308,257 308,324 308,436 308,324 308,238 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.24% 10.81% 10.15% 9.22% 11.71% 9.85% 7.55% -
ROE 3.45% 3.62% 3.45% 2.98% 4.29% 3.96% 2.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 173.93 164.23 161.99 167.53 173.73 179.49 178.99 -1.89%
EPS 14.10 14.87 13.66 11.70 16.25 14.56 10.39 22.64%
DPS 0.00 15.00 0.00 10.00 0.00 16.00 0.00 -
NAPS 4.09 4.11 3.96 3.92 3.79 3.68 3.59 9.10%
Adjusted Per Share Value based on latest NOSH - 308,324
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 170.40 160.86 158.66 164.12 170.25 175.84 175.30 -1.87%
EPS 13.81 14.57 13.38 11.46 15.92 14.26 10.18 22.61%
DPS 0.00 14.69 0.00 9.80 0.00 15.67 0.00 -
NAPS 4.0071 4.0258 3.8785 3.8402 3.7142 3.6051 3.5159 9.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.68 6.47 4.84 5.42 4.52 4.30 4.62 -
P/RPS 3.84 3.94 2.99 3.24 2.60 2.40 2.58 30.45%
P/EPS 47.38 43.51 35.43 46.32 27.82 29.53 44.47 4.32%
EY 2.11 2.30 2.82 2.16 3.60 3.39 2.25 -4.20%
DY 0.00 2.32 0.00 1.85 0.00 3.72 0.00 -
P/NAPS 1.63 1.57 1.22 1.38 1.19 1.17 1.29 16.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/04/14 28/01/14 22/11/13 26/08/13 30/04/13 31/01/13 -
Price 7.08 6.50 5.31 5.19 5.15 4.23 4.40 -
P/RPS 4.07 3.96 3.28 3.10 2.96 2.36 2.46 40.01%
P/EPS 50.21 43.71 38.87 44.36 31.69 29.05 42.35 12.05%
EY 1.99 2.29 2.57 2.25 3.16 3.44 2.36 -10.77%
DY 0.00 2.31 0.00 1.93 0.00 3.78 0.00 -
P/NAPS 1.73 1.58 1.34 1.32 1.36 1.15 1.23 25.61%

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