[HLIND] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 272.68%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 584,547 537,429 391,303 620,953 814,033 703,768 721,789 -3.45%
PBT 59,371 61,250 45,659 29,414 80,859 38,971 84,166 -5.64%
Tax -20,955 7,040 36,178 389 1,897 -8,010 951 -
NP 38,416 68,290 81,837 29,803 82,756 30,961 85,117 -12.40%
-
NP to SH 28,982 54,945 50,921 28,110 52,135 5,119 47,768 -7.98%
-
Tax Rate 35.30% -11.49% -79.24% -1.32% -2.35% 20.55% -1.13% -
Total Cost 546,131 469,139 309,466 591,150 731,277 672,807 636,672 -2.52%
-
Net Worth 924,837 1,556,119 1,388,754 1,268,218 1,214,821 975,734 681,381 5.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 924,837 1,556,119 1,388,754 1,268,218 1,214,821 975,734 681,381 5.21%
NOSH 308,279 437,112 261,535 261,488 262,380 240,328 227,127 5.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.57% 12.71% 20.91% 4.80% 10.17% 4.40% 11.79% -
ROE 3.13% 3.53% 3.67% 2.22% 4.29% 0.52% 7.01% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 189.62 122.95 149.62 237.47 310.25 292.84 317.79 -8.23%
EPS 9.40 12.57 19.47 10.75 19.87 2.13 19.29 -11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.56 5.31 4.85 4.63 4.06 3.00 0.00%
Adjusted Per Share Value based on latest NOSH - 261,488
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 178.27 163.90 119.33 189.37 248.25 214.63 220.12 -3.45%
EPS 8.84 16.76 15.53 8.57 15.90 1.56 14.57 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8205 4.7457 4.2353 3.8677 3.7048 2.9757 2.078 5.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.93 4.01 4.54 3.40 4.02 5.00 4.16 -
P/RPS 2.07 3.26 3.03 1.43 1.30 1.71 1.31 7.91%
P/EPS 41.80 31.90 23.32 31.63 20.23 234.74 19.78 13.26%
EY 2.39 3.13 4.29 3.16 4.94 0.43 5.06 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.13 0.85 0.70 0.87 1.23 1.39 -0.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 18/08/11 23/08/10 24/08/09 25/08/08 28/08/07 21/08/06 -
Price 4.93 3.98 5.07 3.68 4.10 3.94 3.88 -
P/RPS 2.60 3.24 3.39 1.55 1.32 1.35 1.22 13.42%
P/EPS 52.44 31.66 26.04 34.23 20.63 184.98 18.45 18.99%
EY 1.91 3.16 3.84 2.92 4.85 0.54 5.42 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.12 0.95 0.76 0.89 0.97 1.29 4.07%

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