[HLIND] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -50.5%
YoY- -62.61%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,117,436 1,687,738 2,809,130 2,744,209 3,040,773 2,805,516 2,469,938 -2.53%
PBT 204,673 260,394 331,677 79,061 335,781 328,266 118,162 9.57%
Tax -32,968 51,024 -49,385 -36,788 -52,866 -46,522 -28,210 2.62%
NP 171,705 311,418 282,292 42,273 282,914 281,744 89,952 11.36%
-
NP to SH 137,324 219,245 191,142 62,602 167,422 165,545 -5,741 -
-
Tax Rate 16.11% -19.59% 14.89% 46.53% 15.74% 14.17% 23.87% -
Total Cost 1,945,730 1,376,320 2,526,838 2,701,936 2,757,858 2,523,772 2,379,986 -3.29%
-
Net Worth 1,165,638 1,136,343 1,365,304 1,263,387 1,176,862 869,950 269,686 27.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 94,566 73,428 59,285 34,876 52,538 32,859 13,484 38.31%
Div Payout % 68.86% 33.49% 31.02% 55.71% 31.38% 19.85% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,165,638 1,136,343 1,365,304 1,263,387 1,176,862 869,950 269,686 27.60%
NOSH 308,370 268,639 261,552 261,571 262,692 246,445 89,895 22.78%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.11% 18.45% 10.05% 1.54% 9.30% 10.04% 3.64% -
ROE 11.78% 19.29% 14.00% 4.96% 14.23% 19.03% -2.13% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 686.65 628.26 1,074.02 1,049.13 1,157.54 1,138.39 2,747.56 -20.61%
EPS 44.53 81.61 73.08 23.93 63.73 67.17 -2.29 -
DPS 30.67 27.33 22.67 13.33 20.00 13.33 15.00 12.64%
NAPS 3.78 4.23 5.22 4.83 4.48 3.53 3.00 3.92%
Adjusted Per Share Value based on latest NOSH - 261,720
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 645.75 514.71 856.70 836.90 927.34 855.59 753.25 -2.53%
EPS 41.88 66.86 58.29 19.09 51.06 50.49 -1.75 -
DPS 28.84 22.39 18.08 10.64 16.02 10.02 4.11 38.32%
NAPS 3.5548 3.4655 4.1637 3.8529 3.5891 2.6531 0.8225 27.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.03 4.01 4.66 3.44 4.00 5.35 3.20 -
P/RPS 0.59 0.64 0.43 0.33 0.35 0.47 0.12 30.36%
P/EPS 9.05 4.91 6.38 14.37 6.28 7.96 -50.10 -
EY 11.05 20.35 15.68 6.96 15.93 12.56 -2.00 -
DY 7.61 6.82 4.86 3.88 5.00 2.49 4.69 8.39%
P/NAPS 1.07 0.95 0.89 0.71 0.89 1.52 1.07 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 29/04/11 25/05/10 18/05/09 22/05/08 23/05/07 23/05/06 -
Price 4.16 3.82 4.31 4.18 4.10 5.35 4.02 -
P/RPS 0.61 0.61 0.40 0.40 0.35 0.47 0.15 26.31%
P/EPS 9.34 4.68 5.90 17.47 6.43 7.96 -62.94 -
EY 10.70 21.36 16.96 5.73 15.54 12.56 -1.59 -
DY 7.37 7.16 5.26 3.19 4.88 2.49 3.73 12.00%
P/NAPS 1.10 0.90 0.83 0.87 0.92 1.52 1.34 -3.23%

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