[HLIND] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.73%
YoY- 31.48%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 561,525 542,879 535,558 499,346 551,715 488,636 426,489 4.68%
PBT 90,979 96,128 87,194 57,575 48,870 45,083 62,853 6.35%
Tax -11,927 -12,932 -39,294 -6,894 -7,203 -3,059 23,379 -
NP 79,052 83,196 47,900 50,681 41,667 42,024 86,232 -1.43%
-
NP to SH 68,667 74,253 35,620 42,108 32,026 36,258 58,813 2.61%
-
Tax Rate 13.11% 13.45% 45.07% 11.97% 14.74% 6.79% -37.20% -
Total Cost 482,473 459,683 487,658 448,665 510,048 446,612 340,257 5.98%
-
Net Worth 1,401,257 1,279,692 1,141,073 1,220,700 1,106,576 1,155,853 1,444,162 -0.50%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,401,257 1,279,692 1,141,073 1,220,700 1,106,576 1,155,853 1,444,162 -0.50%
NOSH 327,905 308,359 308,398 308,257 308,238 308,227 261,623 3.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.08% 15.32% 8.94% 10.15% 7.55% 8.60% 20.22% -
ROE 4.90% 5.80% 3.12% 3.45% 2.89% 3.14% 4.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 181.93 176.05 173.66 161.99 178.99 158.53 163.02 1.84%
EPS 22.27 24.08 11.55 13.66 10.39 11.76 22.48 -0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.15 3.70 3.96 3.59 3.75 5.52 -3.20%
Adjusted Per Share Value based on latest NOSH - 308,257
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 178.41 172.49 170.16 158.66 175.30 155.25 135.51 4.68%
EPS 21.82 23.59 11.32 13.38 10.18 11.52 18.69 2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4522 4.066 3.6255 3.8785 3.5159 3.6725 4.5885 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 9.40 5.93 4.49 4.84 4.62 4.00 5.35 -
P/RPS 5.17 3.37 2.59 2.99 2.58 2.52 3.28 7.87%
P/EPS 42.25 24.63 38.87 35.43 44.47 34.00 23.80 10.02%
EY 2.37 4.06 2.57 2.82 2.25 2.94 4.20 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.43 1.21 1.22 1.29 1.07 0.97 13.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 06/02/17 02/02/16 22/01/15 28/01/14 31/01/13 09/02/12 21/02/11 -
Price 9.76 5.62 4.35 5.31 4.40 4.28 5.72 -
P/RPS 5.36 3.19 2.50 3.28 2.46 2.70 3.51 7.30%
P/EPS 43.87 23.34 37.66 38.87 42.35 36.38 25.44 9.49%
EY 2.28 4.28 2.66 2.57 2.36 2.75 3.93 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.35 1.18 1.34 1.23 1.14 1.04 12.85%

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