[HLIND] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 0.06%

YoY- 12.92%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	2,058,480	2,047,040	2,172,624	1,803,233	1,485,576	2,679,110	3,094,613	-6.56%
YoY %	0.56%	-5.78%	20.48%	21.38%	-44.55%	-13.43%	-	-
Horiz. %	66.52%	66.15%	70.21%	58.27%	48.01%	86.57%	100.00%	-
PBT	237,677	215,373	212,876	256,546	201,940	88,710	332,695	-5.44%
YoY %	10.36%	1.17%	-17.02%	27.04%	127.64%	-73.34%	-	-
Horiz. %	71.44%	64.74%	63.99%	77.11%	60.70%	26.66%	100.00%	-
Tax	-29,707	-23,218	-45,681	45,308	91,616	-27,202	-37,753	-3.91%
YoY %	-27.95%	49.17%	-200.82%	-50.55%	436.80%	27.95%	-	-
Horiz. %	78.69%	61.50%	121.00%	-120.01%	-242.67%	72.05%	100.00%	-
NP	207,970	192,155	167,195	301,854	293,556	61,508	294,942	-5.65%
YoY %	8.23%	14.93%	-44.61%	2.83%	377.26%	-79.15%	-	-
Horiz. %	70.51%	65.15%	56.69%	102.34%	99.53%	20.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	167,502	147,591	131,975	219,379	194,278	75,062	177,702	-0.97%
YoY %	13.49%	11.83%	-39.84%	12.92%	158.82%	-57.76%	-	-
Horiz. %	94.26%	83.06%	74.27%	123.45%	109.33%	42.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.50%	10.78%	21.46%	-17.66%	-45.37%	30.66%	11.35%	-
YoY %	15.96%	-49.77%	221.52%	61.08%	-247.98%	170.13%	-	-
Horiz. %	110.13%	94.98%	189.07%	-155.59%	-399.74%	270.13%	100.00%	-
Total Cost	1,850,510	1,854,885	2,005,429	1,501,379	1,192,020	2,617,602	2,799,671	-6.66%
YoY %	-0.24%	-7.51%	33.57%	25.95%	-54.46%	-6.50%	-	-
Horiz. %	66.10%	66.25%	71.63%	53.63%	42.58%	93.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,261,198	1,168,762	1,100,804	1,105,903	1,389,007	1,268,911	1,216,021	0.60%
YoY %	7.91%	6.17%	-0.46%	-20.38%	9.46%	4.35%	-	-
Horiz. %	103.72%	96.11%	90.53%	90.94%	114.23%	104.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	77,090	80,178	70,920	63,682	44,469	26,163	39,395	11.83%
YoY %	-3.85%	13.05%	11.37%	43.21%	69.97%	-33.59%	-	-
Horiz. %	195.68%	203.52%	180.02%	161.65%	112.88%	66.41%	100.00%	-
Div Payout %	46.02%	54.33%	53.74%	29.03%	22.89%	34.86%	22.17%	-
YoY %	-15.30%	1.10%	85.12%	26.82%	-34.34%	57.24%	-	-
Horiz. %	207.58%	245.06%	242.40%	130.94%	103.25%	157.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,261,198	1,168,762	1,100,804	1,105,903	1,389,007	1,268,911	1,216,021	0.60%
YoY %	7.91%	6.17%	-0.46%	-20.38%	9.46%	4.35%	-	-
Horiz. %	103.72%	96.11%	90.53%	90.94%	114.23%	104.35%	100.00%	-
NOSH	308,361	308,380	308,348	310,647	261,583	261,631	262,639	2.70%
YoY %	-0.01%	0.01%	-0.74%	18.76%	-0.02%	-0.38%	-	-
Horiz. %	117.41%	117.42%	117.40%	118.28%	99.60%	99.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.10%	9.39%	7.70%	16.74%	19.76%	2.30%	9.53%	-
YoY %	7.56%	21.95%	-54.00%	-15.28%	759.13%	-75.87%	-	-
Horiz. %	105.98%	98.53%	80.80%	175.66%	207.35%	24.13%	100.00%	-
ROE	13.28%	12.63%	11.99%	19.84%	13.99%	5.92%	14.61%	-
YoY %	5.15%	5.34%	-39.57%	41.82%	136.32%	-59.48%	-	-
Horiz. %	90.90%	86.45%	82.07%	135.80%	95.76%	40.52%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	667.55	663.80	704.60	580.48	567.92	1,024.00	1,178.27	-9.03%
YoY %	0.56%	-5.79%	21.38%	2.21%	-44.54%	-13.09%	-	-
Horiz. %	56.66%	56.34%	59.80%	49.27%	48.20%	86.91%	100.00%	-
EPS	54.32	47.86	42.80	70.62	74.27	28.69	67.66	-3.59%
YoY %	13.50%	11.82%	-39.39%	-4.91%	158.87%	-57.60%	-	-
Horiz. %	80.28%	70.74%	63.26%	104.37%	109.77%	42.40%	100.00%	-
DPS	25.00	26.00	23.00	20.50	17.00	10.00	15.00	8.88%
YoY %	-3.85%	13.04%	12.20%	20.59%	70.00%	-33.33%	-	-
Horiz. %	166.67%	173.33%	153.33%	136.67%	113.33%	66.67%	100.00%	-
NAPS	4.09	3.79	3.57	3.56	5.31	4.85	4.63	-2.04%
YoY %	7.92%	6.16%	0.28%	-32.96%	9.48%	4.75%	-	-
Horiz. %	88.34%	81.86%	77.11%	76.89%	114.69%	104.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 437,112
RPS	627.77	624.28	662.58	549.93	453.05	817.04	943.76	-6.56%
YoY %	0.56%	-5.78%	20.48%	21.38%	-44.55%	-13.43%	-	-
Horiz. %	66.52%	66.15%	70.21%	58.27%	48.00%	86.57%	100.00%	-
EPS	51.08	45.01	40.25	66.90	59.25	22.89	54.19	-0.97%
YoY %	13.49%	11.83%	-39.84%	12.91%	158.85%	-57.76%	-	-
Horiz. %	94.26%	83.06%	74.28%	123.45%	109.34%	42.24%	100.00%	-
DPS	23.51	24.45	21.63	19.42	13.56	7.98	12.01	11.83%
YoY %	-3.84%	13.04%	11.38%	43.22%	69.92%	-33.56%	-	-
Horiz. %	195.75%	203.58%	180.10%	161.70%	112.91%	66.44%	100.00%	-
NAPS	3.8463	3.5644	3.3571	3.3727	4.236	3.8698	3.7085	0.60%
YoY %	7.91%	6.17%	-0.46%	-20.38%	9.46%	4.35%	-	-
Horiz. %	103.72%	96.11%	90.52%	90.95%	114.22%	104.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	6.68	4.52	3.93	4.01	4.54	3.40	4.02	-
P/RPS	1.00	0.68	0.56	0.69	0.80	0.33	0.34	19.68%
YoY %	47.06%	21.43%	-18.84%	-13.75%	142.42%	-2.94%	-	-
Horiz. %	294.12%	200.00%	164.71%	202.94%	235.29%	97.06%	100.00%	-
P/EPS	12.30	9.44	9.18	5.68	6.11	11.85	5.94	12.89%
YoY %	30.30%	2.83%	61.62%	-7.04%	-48.44%	99.49%	-	-
Horiz. %	207.07%	158.92%	154.55%	95.62%	102.86%	199.49%	100.00%	-
EY	8.13	10.59	10.89	17.61	16.36	8.44	16.83	-11.41%
YoY %	-23.23%	-2.75%	-38.16%	7.64%	93.84%	-49.85%	-	-
Horiz. %	48.31%	62.92%	64.71%	104.63%	97.21%	50.15%	100.00%	-
DY	3.74	5.75	5.85	5.11	3.74	2.94	3.73	0.04%
YoY %	-34.96%	-1.71%	14.48%	36.63%	27.21%	-21.18%	-	-
Horiz. %	100.27%	154.16%	156.84%	137.00%	100.27%	78.82%	100.00%	-
P/NAPS	1.63	1.19	1.10	1.13	0.85	0.70	0.87	11.02%
YoY %	36.97%	8.18%	-2.65%	32.94%	21.43%	-19.54%	-	-
Horiz. %	187.36%	136.78%	126.44%	129.89%	97.70%	80.46%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	26/08/13	27/08/12	18/08/11	23/08/10	24/08/09	25/08/08	-
Price	7.08	5.15	4.93	3.98	5.07	3.68	4.10	-
P/RPS	1.06	0.78	0.70	0.69	0.89	0.36	0.35	20.27%
YoY %	35.90%	11.43%	1.45%	-22.47%	147.22%	2.86%	-	-
Horiz. %	302.86%	222.86%	200.00%	197.14%	254.29%	102.86%	100.00%	-
P/EPS	13.03	10.76	11.52	5.64	6.83	12.83	6.06	13.60%
YoY %	21.10%	-6.60%	104.26%	-17.42%	-46.77%	111.72%	-	-
Horiz. %	215.02%	177.56%	190.10%	93.07%	112.71%	211.72%	100.00%	-
EY	7.67	9.29	8.68	17.74	14.65	7.80	16.50	-11.98%
YoY %	-17.44%	7.03%	-51.07%	21.09%	87.82%	-52.73%	-	-
Horiz. %	46.48%	56.30%	52.61%	107.52%	88.79%	47.27%	100.00%	-
DY	3.53	5.05	4.67	5.15	3.35	2.72	3.66	-0.60%
YoY %	-30.10%	8.14%	-9.32%	53.73%	23.16%	-25.68%	-	-
Horiz. %	96.45%	137.98%	127.60%	140.71%	91.53%	74.32%	100.00%	-
P/NAPS	1.73	1.36	1.38	1.12	0.95	0.76	0.89	11.70%
YoY %	27.21%	-1.45%	23.21%	17.89%	25.00%	-14.61%	-	-
Horiz. %	194.38%	152.81%	155.06%	125.84%	106.74%	85.39%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-31 16:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-31 16:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-31 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-31 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

349

MPI

MALAYSIAN PACIFIC INDUSTRIES

285

HLIND

HONG LEONG INDUSTRIES BHD

277

NOTION

NOTION VTEC BHD

229

GENM

GENTING MALAYSIA BERHAD

224

YTLPOWR

YTL POWER INTERNATIONAL BHD

218

MYEG

MY E.G. SERVICES BHD

204

PTRANS

PERAK TRANSIT BERHAD

187

JTIASA

JAYA TIASA HOLDINGS BHD

181

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More