[HLIND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Jan-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 50.48%

YoY- -31.54%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	2,228,319	2,498,151	2,727,801	2,559,240	2,525,291	2,679,110	2,872,190	-15.55%
YoY %	-10.80%	-8.42%	6.59%	1.34%	-5.74%	-6.72%	-	-
Horiz. %	77.58%	86.98%	94.97%	89.10%	87.92%	93.28%	100.00%	-
PBT	276,292	294,417	278,172	135,335	68,265	88,710	140,155	57.15%
YoY %	-6.16%	5.84%	105.54%	98.25%	-23.05%	-36.71%	-	-
Horiz. %	197.13%	210.07%	198.47%	96.56%	48.71%	63.29%	100.00%	-
Tax	31,132	-861	-36,650	-27,398	-23,868	-27,202	-25,694	-
YoY %	3,715.80%	97.65%	-33.77%	-14.79%	12.26%	-5.87%	-	-
Horiz. %	-121.16%	3.35%	142.64%	106.63%	92.89%	105.87%	100.00%	-
NP	307,424	293,556	241,522	107,937	44,397	61,508	114,461	93.10%
YoY %	4.72%	21.54%	123.76%	143.12%	-27.82%	-46.26%	-	-
Horiz. %	268.58%	256.47%	211.01%	94.30%	38.79%	53.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,258	194,278	171,467	102,802	68,317	75,062	99,087	59.25%
YoY %	2.56%	13.30%	66.79%	50.48%	-8.99%	-24.25%	-	-
Horiz. %	201.09%	196.07%	173.05%	103.75%	68.95%	75.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.27%	0.29%	13.18%	20.24%	34.96%	30.66%	18.33%	-
YoY %	-3,986.21%	-97.80%	-34.88%	-42.11%	14.02%	67.27%	-	-
Horiz. %	-61.48%	1.58%	71.90%	110.42%	190.73%	167.27%	100.00%	-
Total Cost	1,920,895	2,204,595	2,486,279	2,451,303	2,480,894	2,617,602	2,757,729	-21.40%
YoY %	-12.87%	-11.33%	1.43%	-1.19%	-5.22%	-5.08%	-	-
Horiz. %	69.65%	79.94%	90.16%	88.89%	89.96%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,417,361	1,388,754	1,365,226	1,325,953	1,305,389	1,268,218	1,264,108	7.91%
YoY %	2.06%	1.72%	2.96%	1.58%	2.93%	0.33%	-	-
Horiz. %	112.12%	109.86%	108.00%	104.89%	103.27%	100.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	52,304	44,465	44,465	31,398	31,398	26,172	26,172	58.59%
YoY %	17.63%	0.00%	41.62%	0.00%	19.97%	0.00%	-	-
Horiz. %	199.85%	169.90%	169.90%	119.97%	119.97%	100.00%	100.00%	-
Div Payout %	26.25%	22.89%	25.93%	30.54%	45.96%	34.87%	26.41%	-
YoY %	14.68%	-11.72%	-15.09%	-33.55%	31.80%	32.03%	-	-
Horiz. %	99.39%	86.67%	98.18%	115.64%	174.02%	132.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	1,417,361	1,388,754	1,365,226	1,325,953	1,305,389	1,268,218	1,264,108	7.91%
YoY %	2.06%	1.72%	2.96%	1.58%	2.93%	0.33%	-	-
Horiz. %	112.12%	109.86%	108.00%	104.89%	103.27%	100.33%	100.00%	-
NOSH	261,505	261,535	261,537	261,529	261,601	261,488	261,720	-0.05%
YoY %	-0.01%	-0.00%	0.00%	-0.03%	0.04%	-0.09%	-	-
Horiz. %	99.92%	99.93%	99.93%	99.93%	99.95%	99.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	13.80%	11.75%	8.85%	4.22%	1.76%	2.30%	3.99%	-
YoY %	17.45%	32.77%	109.72%	139.77%	-23.48%	-42.36%	-	-
Horiz. %	345.86%	294.49%	221.80%	105.76%	44.11%	57.64%	100.00%	-
ROE	14.06%	13.99%	12.56%	7.75%	5.23%	5.92%	7.84%	-
YoY %	0.50%	11.39%	62.06%	48.18%	-11.66%	-24.49%	-	-
Horiz. %	179.34%	178.44%	160.20%	98.85%	66.71%	75.51%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	852.11	955.19	1,042.99	978.57	965.32	1,024.56	1,097.43	-15.50%
YoY %	-10.79%	-8.42%	6.58%	1.37%	-5.78%	-6.64%	-	-
Horiz. %	77.65%	87.04%	95.04%	89.17%	87.96%	93.36%	100.00%	-
EPS	76.20	74.28	65.56	39.31	26.11	28.71	37.86	59.34%
YoY %	2.58%	13.30%	66.78%	50.56%	-9.06%	-24.17%	-	-
Horiz. %	201.27%	196.20%	173.16%	103.83%	68.96%	75.83%	100.00%	-
DPS	20.00	17.00	17.00	12.00	12.00	10.00	10.00	58.67%
YoY %	17.65%	0.00%	41.67%	0.00%	20.00%	0.00%	-	-
Horiz. %	200.00%	170.00%	170.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	5.42	5.31	5.22	5.07	4.99	4.85	4.83	7.97%
YoY %	2.07%	1.72%	2.96%	1.60%	2.89%	0.41%	-	-
Horiz. %	112.22%	109.94%	108.07%	104.97%	103.31%	100.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 261,529
RPS	708.00	793.74	866.70	813.14	802.36	851.23	912.58	-15.55%
YoY %	-10.80%	-8.42%	6.59%	1.34%	-5.74%	-6.72%	-	-
Horiz. %	77.58%	86.98%	94.97%	89.10%	87.92%	93.28%	100.00%	-
EPS	63.31	61.73	54.48	32.66	21.71	23.85	31.48	59.26%
YoY %	2.56%	13.31%	66.81%	50.44%	-8.97%	-24.24%	-	-
Horiz. %	201.11%	196.09%	173.06%	103.75%	68.96%	75.76%	100.00%	-
DPS	16.62	14.13	14.13	9.98	9.98	8.32	8.32	58.54%
YoY %	17.62%	0.00%	41.58%	0.00%	19.95%	0.00%	-	-
Horiz. %	199.76%	169.83%	169.83%	119.95%	119.95%	100.00%	100.00%	-
NAPS	4.5034	4.4125	4.3377	4.2129	4.1476	4.0295	4.0164	7.92%
YoY %	2.06%	1.72%	2.96%	1.57%	2.93%	0.33%	-	-
Horiz. %	112.13%	109.86%	108.00%	104.89%	103.27%	100.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.20	4.54	4.66	4.53	3.77	3.40	3.44	-
P/RPS	0.61	0.48	0.45	0.46	0.39	0.33	0.31	56.96%
YoY %	27.08%	6.67%	-2.17%	17.95%	18.18%	6.45%	-	-
Horiz. %	196.77%	154.84%	145.16%	148.39%	125.81%	106.45%	100.00%	-
P/EPS	6.82	6.11	7.11	11.52	14.44	11.84	9.09	-17.41%
YoY %	11.62%	-14.06%	-38.28%	-20.22%	21.96%	30.25%	-	-
Horiz. %	75.03%	67.22%	78.22%	126.73%	158.86%	130.25%	100.00%	-
EY	14.65	16.36	14.07	8.68	6.93	8.44	11.01	20.95%
YoY %	-10.45%	16.28%	62.10%	25.25%	-17.89%	-23.34%	-	-
Horiz. %	133.06%	148.59%	127.79%	78.84%	62.94%	76.66%	100.00%	-
DY	3.85	3.74	3.65	2.65	3.18	2.94	2.91	20.49%
YoY %	2.94%	2.47%	37.74%	-16.67%	8.16%	1.03%	-	-
Horiz. %	132.30%	128.52%	125.43%	91.07%	109.28%	101.03%	100.00%	-
P/NAPS	0.96	0.85	0.89	0.89	0.76	0.70	0.71	22.25%
YoY %	12.94%	-4.49%	0.00%	17.11%	8.57%	-1.41%	-	-
Horiz. %	135.21%	119.72%	125.35%	125.35%	107.04%	98.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	16/11/10	23/08/10	25/05/10	26/01/10	17/11/09	24/08/09	18/05/09	-
Price	5.20	5.07	4.31	4.67	4.32	3.68	4.18	-
P/RPS	0.61	0.53	0.41	0.48	0.45	0.36	0.38	37.05%
YoY %	15.09%	29.27%	-14.58%	6.67%	25.00%	-5.26%	-	-
Horiz. %	160.53%	139.47%	107.89%	126.32%	118.42%	94.74%	100.00%	-
P/EPS	6.82	6.83	6.57	11.88	16.54	12.82	11.04	-27.44%
YoY %	-0.15%	3.96%	-44.70%	-28.17%	29.02%	16.12%	-	-
Horiz. %	61.78%	61.87%	59.51%	107.61%	149.82%	116.12%	100.00%	-
EY	14.65	14.65	15.21	8.42	6.05	7.80	9.06	37.72%
YoY %	0.00%	-3.68%	80.64%	39.17%	-22.44%	-13.91%	-	-
Horiz. %	161.70%	161.70%	167.88%	92.94%	66.78%	86.09%	100.00%	-
DY	3.85	3.35	3.94	2.57	2.78	2.72	2.39	37.37%
YoY %	14.93%	-14.97%	53.31%	-7.55%	2.21%	13.81%	-	-
Horiz. %	161.09%	140.17%	164.85%	107.53%	116.32%	113.81%	100.00%	-
P/NAPS	0.96	0.95	0.83	0.92	0.87	0.76	0.87	6.77%
YoY %	1.05%	14.46%	-9.78%	5.75%	14.47%	-12.64%	-	-
Horiz. %	110.34%	109.20%	95.40%	105.75%	100.00%	87.36%	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