[HLIND] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -46.02%
YoY- -14.27%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 556,231 540,023 402,125 671,957 825,776 739,195 743,898 -4.72%
PBT 44,645 58,756 49,486 67,611 88,056 78,757 98,067 -12.28%
Tax -11,418 -15,038 21,044 -10,949 -14,283 -13,257 -12,416 -1.38%
NP 33,227 43,718 70,530 56,662 73,773 65,500 85,651 -14.58%
-
NP to SH 20,552 33,136 45,502 40,522 47,267 37,654 45,606 -12.42%
-
Tax Rate 25.58% 25.59% -42.53% 16.19% 16.22% 16.83% 12.66% -
Total Cost 523,004 496,305 331,595 615,295 752,003 673,695 658,247 -3.75%
-
Net Worth 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 831,020 4.58%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 30,812 33,929 26,150 18,312 13,086 13,138 12,515 16.18%
Div Payout % 149.93% 102.39% 57.47% 45.19% 27.69% 34.89% 27.44% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,087,684 1,147,419 1,417,361 1,305,389 1,274,586 1,106,234 831,020 4.58%
NOSH 308,125 308,446 261,505 261,601 261,722 262,763 250,307 3.52%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.97% 8.10% 17.54% 8.43% 8.93% 8.86% 11.51% -
ROE 1.89% 2.89% 3.21% 3.10% 3.71% 3.40% 5.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 180.52 175.08 153.77 256.86 315.52 281.32 297.19 -7.96%
EPS 6.67 10.75 17.40 15.49 18.06 14.33 18.22 -15.40%
DPS 10.00 11.00 10.00 7.00 5.00 5.00 5.00 12.23%
NAPS 3.53 3.72 5.42 4.99 4.87 4.21 3.32 1.02%
Adjusted Per Share Value based on latest NOSH - 261,601
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 169.63 164.69 122.64 204.93 251.84 225.43 226.87 -4.72%
EPS 6.27 10.11 13.88 12.36 14.41 11.48 13.91 -12.42%
DPS 9.40 10.35 7.98 5.58 3.99 4.01 3.82 16.17%
NAPS 3.3171 3.4993 4.3225 3.981 3.8871 3.3737 2.5343 4.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.45 3.93 5.20 3.77 3.90 3.98 4.24 -
P/RPS 2.47 2.24 3.38 1.47 1.24 1.41 1.43 9.52%
P/EPS 66.72 36.58 29.89 24.34 21.59 27.77 23.27 19.17%
EY 1.50 2.73 3.35 4.11 4.63 3.60 4.30 -16.08%
DY 2.25 2.80 1.92 1.86 1.28 1.26 1.18 11.34%
P/NAPS 1.26 1.06 0.96 0.76 0.80 0.95 1.28 -0.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 21/11/11 16/11/10 17/11/09 18/11/08 28/11/07 07/11/06 -
Price 4.73 4.01 5.20 4.32 3.48 4.18 5.95 -
P/RPS 2.62 2.29 3.38 1.68 1.10 1.49 2.00 4.59%
P/EPS 70.91 37.33 29.89 27.89 19.27 29.17 32.66 13.77%
EY 1.41 2.68 3.35 3.59 5.19 3.43 3.06 -12.10%
DY 2.11 2.74 1.92 1.62 1.44 1.20 0.84 16.57%
P/NAPS 1.34 1.08 0.96 0.87 0.71 0.99 1.79 -4.70%

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