[HLIND] YoY 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- -201.97%
YoY- -146.79%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
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 559,418 437,190 717,687 549,126 759,499 672,912 661,268 -2.74%
PBT 49,666 82,957 97,516 -45,321 67,011 72,973 74,473 -6.52%
Tax -6,629 -6,155 -16,014 -6,762 -15,799 -16,282 -13,200 -10.83%
NP 43,037 76,802 81,502 -52,083 51,212 56,691 61,273 -5.71%
-
NP to SH 33,599 60,119 52,386 -16,279 34,788 37,562 33,188 0.20%
-
Tax Rate 13.35% 7.42% 16.42% - 23.58% 22.31% 17.72% -
Total Cost 516,381 360,388 636,185 601,209 708,287 616,221 599,995 -2.46%
-
Net Worth 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 694,794 9.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 37,013 29,719 26,153 13,086 26,274 12,454 17,369 13.42%
Div Payout % 110.16% 49.44% 49.93% 0.00% 75.53% 33.16% 52.34% -
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 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 694,794 9.00%
NOSH 308,449 283,046 261,537 261,720 262,749 249,084 231,598 4.88%
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 7.69% 17.57% 11.36% -9.48% 6.74% 8.42% 9.27% -
ROE 2.88% 5.02% 3.84% -1.29% 2.96% 4.27% 4.78% -
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 181.36 154.46 274.41 209.81 289.06 270.15 285.52 -7.27%
EPS 10.90 21.24 20.03 -6.22 13.24 15.08 13.27 -3.22%
DPS 12.00 10.50 10.00 5.00 10.00 5.00 7.50 8.14%
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 177.74 138.91 228.03 174.47 241.31 213.80 210.10 -2.74%
EPS 10.68 19.10 16.64 -5.17 11.05 11.93 10.54 0.21%
DPS 11.76 9.44 8.31 4.16 8.35 3.96 5.52 13.42%
NAPS 3.7045 3.8041 4.3377 4.0164 3.74 2.7937 2.2076 9.00%
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 2.22 2.60 1.70 1.64 1.38 1.98 1.12 12.06%
P/EPS 37.00 18.88 23.27 -55.31 30.21 35.48 22.33 8.77%
EY 2.70 5.30 4.30 -1.81 3.31 2.82 4.48 -8.08%
DY 2.98 2.62 2.15 1.45 2.50 0.93 2.34 4.10%
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 2.29 2.47 1.57 1.99 1.42 1.98 1.41 8.41%
P/EPS 38.19 17.98 21.52 -67.20 30.97 35.48 28.05 5.27%
EY 2.62 5.56 4.65 -1.49 3.23 2.82 3.56 -4.97%
DY 2.88 2.75 2.32 1.20 2.44 0.93 1.87 7.45%
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