[HLIND] YoY Cumulative 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- -25.75%

YoY- -62.61%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Cumulative Result
Revenue	1,588,077	1,265,804	2,106,848	2,058,157	2,280,580	2,104,137	1,852,454	-2.53%
YoY %	25.46%	-39.92%	2.37%	-9.75%	8.39%	13.59%	-	-
Horiz. %	85.73%	68.33%	113.73%	111.10%	123.11%	113.59%	100.00%	-
PBT	153,505	195,296	248,758	59,296	251,836	246,200	88,622	9.57%
YoY %	-21.40%	-21.49%	319.52%	-76.45%	2.29%	177.81%	-	-
Horiz. %	173.21%	220.37%	280.70%	66.91%	284.17%	277.81%	100.00%	-
Tax	-24,726	38,268	-37,039	-27,591	-39,650	-34,892	-21,158	2.62%
YoY %	-164.61%	203.32%	-34.24%	30.41%	-13.64%	-64.91%	-	-
Horiz. %	116.86%	-180.87%	175.06%	130.40%	187.40%	164.91%	100.00%	-
NP	128,779	233,564	211,719	31,705	212,186	211,308	67,464	11.36%
YoY %	-44.86%	10.32%	567.78%	-85.06%	0.42%	213.22%	-	-
Horiz. %	190.89%	346.21%	313.83%	47.00%	314.52%	313.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,993	164,434	143,357	46,952	125,567	124,159	-4,306	-
YoY %	-37.37%	14.70%	205.33%	-62.61%	1.13%	2,983.40%	-	-
Horiz. %	-2,391.85%	-3,818.72%	-3,329.24%	-1,090.39%	-2,916.09%	-2,883.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.11%	-19.59%	14.89%	46.53%	15.74%	14.17%	23.87%	-
YoY %	182.24%	-231.56%	-68.00%	195.62%	11.08%	-40.64%	-	-
Horiz. %	67.49%	-82.07%	62.38%	194.93%	65.94%	59.36%	100.00%	-
Total Cost	1,459,298	1,032,240	1,895,129	2,026,452	2,068,394	1,892,829	1,784,990	-3.29%
YoY %	41.37%	-45.53%	-6.48%	-2.03%	9.28%	6.04%	-	-
Horiz. %	81.75%	57.83%	106.17%	113.53%	115.88%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,165,638	1,136,343	1,365,304	1,263,388	1,176,862	869,950	269,686	27.60%
YoY %	2.58%	-16.77%	8.07%	7.35%	35.28%	222.58%	-	-
Horiz. %	432.22%	421.36%	506.26%	468.47%	436.38%	322.58%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	70,925	55,071	44,463	26,157	39,403	24,644	10,113	38.31%
YoY %	28.79%	23.86%	69.99%	-33.62%	59.89%	143.69%	-	-
Horiz. %	701.33%	544.56%	439.66%	258.65%	389.63%	243.69%	100.00%	-
Div Payout %	68.86%	33.49%	31.02%	55.71%	31.38%	19.85%	0.00%	-
YoY %	105.61%	7.96%	-44.32%	77.53%	58.09%	0.00%	-	-
Horiz. %	346.90%	168.72%	156.27%	280.65%	158.09%	100.00%	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	1,165,638	1,136,343	1,365,304	1,263,388	1,176,862	869,950	269,686	27.60%
YoY %	2.58%	-16.77%	8.07%	7.35%	35.28%	222.58%	-	-
Horiz. %	432.22%	421.36%	506.26%	468.47%	436.38%	322.58%	100.00%	-
NOSH	308,370	268,639	261,552	261,571	262,692	246,445	89,895	22.78%
YoY %	14.79%	2.71%	-0.01%	-0.43%	6.59%	174.15%	-	-
Horiz. %	343.03%	298.84%	290.95%	290.97%	292.22%	274.15%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	8.11%	18.45%	10.05%	1.54%	9.30%	10.04%	3.64%	-
YoY %	-56.04%	83.58%	552.60%	-83.44%	-7.37%	175.82%	-	-
Horiz. %	222.80%	506.87%	276.10%	42.31%	255.49%	275.82%	100.00%	-
ROE	8.84%	14.47%	10.50%	3.72%	10.67%	14.27%	-1.60%	-
YoY %	-38.91%	37.81%	182.26%	-65.14%	-25.23%	991.87%	-	-
Horiz. %	-552.50%	-904.37%	-656.25%	-232.50%	-666.87%	-891.87%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	514.99	471.19	805.52	786.84	868.16	853.80	2,060.67	-20.61%
YoY %	9.30%	-41.50%	2.37%	-9.37%	1.68%	-58.57%	-	-
Horiz. %	24.99%	22.87%	39.09%	38.18%	42.13%	41.43%	100.00%	-
EPS	33.40	61.21	54.81	17.95	47.80	50.38	-1.72	-
YoY %	-45.43%	11.68%	205.35%	-62.45%	-5.12%	3,029.07%	-	-
Horiz. %	-1,941.86%	-3,558.72%	-3,186.63%	-1,043.60%	-2,779.07%	-2,929.07%	100.00%	-
DPS	23.00	20.50	17.00	10.00	15.00	10.00	11.25	12.64%
YoY %	12.20%	20.59%	70.00%	-33.33%	50.00%	-11.11%	-	-
Horiz. %	204.44%	182.22%	151.11%	88.89%	133.33%	88.89%	100.00%	-
NAPS	3.78	4.23	5.22	4.83	4.48	3.53	3.00	3.92%
YoY %	-10.64%	-18.97%	8.07%	7.81%	26.91%	17.67%	-	-
Horiz. %	126.00%	141.00%	174.00%	161.00%	149.33%	117.67%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,720
RPS	504.58	402.18	669.41	653.94	724.61	668.55	588.58	-2.53%
YoY %	25.46%	-39.92%	2.37%	-9.75%	8.39%	13.59%	-	-
Horiz. %	85.73%	68.33%	113.73%	111.10%	123.11%	113.59%	100.00%	-
EPS	32.72	52.25	45.55	14.92	39.90	39.45	-1.37	-
YoY %	-37.38%	14.71%	205.29%	-62.61%	1.14%	2,979.56%	-	-
Horiz. %	-2,388.32%	-3,813.87%	-3,324.82%	-1,089.05%	-2,912.41%	-2,879.56%	100.00%	-
DPS	22.53	17.50	14.13	8.31	12.52	7.83	3.21	38.32%
YoY %	28.74%	23.85%	70.04%	-33.63%	59.90%	143.93%	-	-
Horiz. %	701.87%	545.17%	440.19%	258.88%	390.03%	243.93%	100.00%	-
NAPS	3.7036	3.6105	4.338	4.0142	3.7392	2.7641	0.8569	27.60%
YoY %	2.58%	-16.77%	8.07%	7.35%	35.28%	222.57%	-	-
Horiz. %	432.21%	421.34%	506.24%	468.46%	436.36%	322.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.78	0.85	0.58	0.44	0.46	0.63	0.16	30.18%
YoY %	-8.24%	46.55%	31.82%	-4.35%	-26.98%	293.75%	-	-
Horiz. %	487.50%	531.25%	362.50%	275.00%	287.50%	393.75%	100.00%	-
P/EPS	12.07	6.55	8.50	19.16	8.37	10.62	-66.81	-
YoY %	84.27%	-22.94%	-55.64%	128.91%	-21.19%	115.90%	-	-
Horiz. %	-18.07%	-9.80%	-12.72%	-28.68%	-12.53%	-15.90%	100.00%	-
EY	8.29	15.26	11.76	5.22	11.95	9.42	-1.50	-
YoY %	-45.67%	29.76%	125.29%	-56.32%	26.86%	728.00%	-	-
Horiz. %	-552.67%	-1,017.33%	-784.00%	-348.00%	-796.67%	-628.00%	100.00%	-
DY	5.71	5.11	3.65	2.91	3.75	1.87	3.52	8.38%
YoY %	11.74%	40.00%	25.43%	-22.40%	100.53%	-46.88%	-	-
Horiz. %	162.22%	145.17%	103.69%	82.67%	106.53%	53.12%	100.00%	-
P/NAPS	1.07	0.95	0.89	0.71	0.89	1.52	1.07	0.00%
YoY %	12.63%	6.74%	25.35%	-20.22%	-41.45%	42.06%	-	-
Horiz. %	100.00%	88.79%	83.18%	66.36%	83.18%	142.06%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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	0.81	0.81	0.54	0.53	0.47	0.63	0.20	26.22%
YoY %	0.00%	50.00%	1.89%	12.77%	-25.40%	215.00%	-	-
Horiz. %	405.00%	405.00%	270.00%	265.00%	235.00%	315.00%	100.00%	-
P/EPS	12.46	6.24	7.86	23.29	8.58	10.62	-83.92	-
YoY %	99.68%	-20.61%	-66.25%	171.45%	-19.21%	112.65%	-	-
Horiz. %	-14.85%	-7.44%	-9.37%	-27.75%	-10.22%	-12.65%	100.00%	-
EY	8.03	16.02	12.72	4.29	11.66	9.42	-1.19	-
YoY %	-49.88%	25.94%	196.50%	-63.21%	23.78%	891.60%	-	-
Horiz. %	-674.79%	-1,346.22%	-1,068.91%	-360.50%	-979.83%	-791.60%	100.00%	-
DY	5.53	5.37	3.94	2.39	3.66	1.87	2.80	11.99%
YoY %	2.98%	36.29%	64.85%	-34.70%	95.72%	-33.21%	-	-
Horiz. %	197.50%	191.79%	140.71%	85.36%	130.71%	66.79%	100.00%	-
P/NAPS	1.10	0.90	0.83	0.87	0.92	1.52	1.34	-3.23%
YoY %	22.22%	8.43%	-4.60%	-5.43%	-39.47%	13.43%	-	-
Horiz. %	82.09%	67.16%	61.94%	64.93%	68.66%	113.43%	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