[HLIND] YoY TTM Result on 30-Jun-2013 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 16.72%

YoY- 11.83%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	2,190,629	2,138,898	2,058,480	2,197,216	2,172,624	1,803,233	2,498,151	-2.16%
YoY %	2.42%	3.91%	-6.31%	1.13%	20.48%	-27.82%	-	-
Horiz. %	87.69%	85.62%	82.40%	87.95%	86.97%	72.18%	100.00%	-
PBT	343,144	300,500	237,677	218,162	212,876	256,546	294,417	2.58%
YoY %	14.19%	26.43%	8.95%	2.48%	-17.02%	-12.86%	-	-
Horiz. %	116.55%	102.07%	80.73%	74.10%	72.30%	87.14%	100.00%	-
Tax	-52,564	-81,978	-29,707	-26,007	-45,681	45,308	-861	98.30%
YoY %	35.88%	-175.96%	-14.23%	43.07%	-200.82%	5,362.25%	-	-
Horiz. %	6,104.99%	9,521.25%	3,450.29%	3,020.56%	5,305.57%	-5,262.25%	100.00%	-
NP	290,580	218,522	207,970	192,155	167,195	301,854	293,556	-0.16%
YoY %	32.98%	5.07%	8.23%	14.93%	-44.61%	2.83%	-	-
Horiz. %	98.99%	74.44%	70.85%	65.46%	56.96%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	247,222	173,232	167,502	147,591	131,975	219,379	194,278	4.09%
YoY %	42.71%	3.42%	13.49%	11.83%	-39.84%	12.92%	-	-
Horiz. %	127.25%	89.17%	86.22%	75.97%	67.93%	112.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.32%	27.28%	12.50%	11.92%	21.46%	-17.66%	0.29%	-
YoY %	-43.84%	118.24%	4.87%	-44.45%	221.52%	-6,189.66%	-	-
Horiz. %	5,282.76%	9,406.90%	4,310.34%	4,110.34%	7,400.00%	-6,089.66%	100.00%	-
Total Cost	1,900,049	1,920,376	1,850,510	2,005,061	2,005,429	1,501,379	2,204,595	-2.44%
YoY %	-1.06%	3.78%	-7.71%	-0.02%	33.57%	-31.90%	-	-
Horiz. %	86.19%	87.11%	83.94%	90.95%	90.97%	68.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,301,662	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	129,531	89,419	77,075	80,144	70,942	55,870	44,465	19.48%
YoY %	44.86%	16.02%	-3.83%	12.97%	26.98%	25.65%	-	-
Horiz. %	291.31%	201.10%	173.34%	180.24%	159.55%	125.65%	100.00%	-
Div Payout %	52.39%	51.62%	46.01%	54.30%	53.75%	25.47%	22.89%	-
YoY %	1.49%	12.19%	-15.27%	1.02%	111.03%	11.27%	-	-
Horiz. %	228.88%	225.51%	201.00%	237.22%	234.82%	111.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,301,662	1,187,019	1,261,170	1,168,975	924,837	1,556,119	1,388,754	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-
NOSH	308,450	308,316	308,354	308,436	308,279	437,112	261,535	2.78%
YoY %	0.04%	-0.01%	-0.03%	0.05%	-29.47%	67.13%	-	-
Horiz. %	117.94%	117.89%	117.90%	117.93%	117.87%	167.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	13.26%	10.22%	10.10%	8.75%	7.70%	16.74%	11.75%	-
YoY %	29.75%	1.19%	15.43%	13.64%	-54.00%	42.47%	-	-
Horiz. %	112.85%	86.98%	85.96%	74.47%	65.53%	142.47%	100.00%	-
ROE	18.99%	14.59%	13.28%	12.63%	14.27%	14.10%	13.99%	-
YoY %	30.16%	9.86%	5.15%	-11.49%	1.21%	0.79%	-	-
Horiz. %	135.74%	104.29%	94.92%	90.28%	102.00%	100.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	710.20	693.73	667.57	712.37	704.76	412.53	955.19	-4.81%
YoY %	2.37%	3.92%	-6.29%	1.08%	70.84%	-56.81%	-	-
Horiz. %	74.35%	72.63%	69.89%	74.58%	73.78%	43.19%	100.00%	-
EPS	80.15	56.19	54.32	47.85	42.81	50.19	74.28	1.27%
YoY %	42.64%	3.44%	13.52%	11.77%	-14.70%	-32.43%	-	-
Horiz. %	107.90%	75.65%	73.13%	64.42%	57.63%	67.57%	100.00%	-
DPS	42.00	29.00	25.00	26.00	23.00	12.78	17.00	16.25%
YoY %	44.83%	16.00%	-3.85%	13.04%	79.97%	-24.82%	-	-
Horiz. %	247.06%	170.59%	147.06%	152.94%	135.29%	75.18%	100.00%	-
NAPS	4.22	3.85	4.09	3.79	3.00	3.56	5.31	-3.75%
YoY %	9.61%	-5.87%	7.92%	26.33%	-15.73%	-32.96%	-	-
Horiz. %	79.47%	72.50%	77.02%	71.37%	56.50%	67.04%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 308,436
RPS	696.03	679.59	654.04	698.12	690.31	572.94	793.74	-2.16%
YoY %	2.42%	3.91%	-6.31%	1.13%	20.49%	-27.82%	-	-
Horiz. %	87.69%	85.62%	82.40%	87.95%	86.97%	72.18%	100.00%	-
EPS	78.55	55.04	53.22	46.89	41.93	69.70	61.73	4.09%
YoY %	42.71%	3.42%	13.50%	11.83%	-39.84%	12.91%	-	-
Horiz. %	127.25%	89.16%	86.21%	75.96%	67.92%	112.91%	100.00%	-
DPS	41.16	28.41	24.49	25.46	22.54	17.75	14.13	19.48%
YoY %	44.88%	16.01%	-3.81%	12.95%	26.99%	25.62%	-	-
Horiz. %	291.30%	201.06%	173.32%	180.18%	159.52%	125.62%	100.00%	-
NAPS	4.1358	3.7715	4.0071	3.7142	2.9385	4.9442	4.4125	-1.07%
YoY %	9.66%	-5.88%	7.89%	26.40%	-40.57%	12.05%	-	-
Horiz. %	93.73%	85.47%	90.81%	84.17%	66.59%	112.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	8.33	4.43	6.68	4.52	3.93	4.01	4.54	-
P/RPS	1.17	0.64	1.00	0.63	0.56	0.97	0.48	15.99%
YoY %	82.81%	-36.00%	58.73%	12.50%	-42.27%	102.08%	-	-
Horiz. %	243.75%	133.33%	208.33%	131.25%	116.67%	202.08%	100.00%	-
P/EPS	10.39	7.88	12.30	9.45	9.18	7.99	6.11	9.24%
YoY %	31.85%	-35.93%	30.16%	2.94%	14.89%	30.77%	-	-
Horiz. %	170.05%	128.97%	201.31%	154.66%	150.25%	130.77%	100.00%	-
EY	9.62	12.68	8.13	10.59	10.89	12.52	16.36	-8.46%
YoY %	-24.13%	55.97%	-23.23%	-2.75%	-13.02%	-23.47%	-	-
Horiz. %	58.80%	77.51%	49.69%	64.73%	66.56%	76.53%	100.00%	-
DY	5.04	6.55	3.74	5.75	5.85	3.19	3.74	5.09%
YoY %	-23.05%	75.13%	-34.96%	-1.71%	83.39%	-14.71%	-	-
Horiz. %	134.76%	175.13%	100.00%	153.74%	156.42%	85.29%	100.00%	-
P/NAPS	1.97	1.15	1.63	1.19	1.31	1.13	0.85	15.02%
YoY %	71.30%	-29.45%	36.97%	-9.16%	15.93%	32.94%	-	-
Horiz. %	231.76%	135.29%	191.76%	140.00%	154.12%	132.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	21/08/15	25/08/14	26/08/13	27/08/12	18/08/11	23/08/10	-
Price	9.48	4.99	7.08	5.15	4.93	3.98	5.07	-
P/RPS	1.33	0.72	1.06	0.72	0.70	0.96	0.53	16.55%
YoY %	84.72%	-32.08%	47.22%	2.86%	-27.08%	81.13%	-	-
Horiz. %	250.94%	135.85%	200.00%	135.85%	132.08%	181.13%	100.00%	-
P/EPS	11.83	8.88	13.03	10.76	11.52	7.93	6.83	9.57%
YoY %	33.22%	-31.85%	21.10%	-6.60%	45.27%	16.11%	-	-
Horiz. %	173.21%	130.01%	190.78%	157.54%	168.67%	116.11%	100.00%	-
EY	8.45	11.26	7.67	9.29	8.68	12.61	14.65	-8.75%
YoY %	-24.96%	46.81%	-17.44%	7.03%	-31.17%	-13.92%	-	-
Horiz. %	57.68%	76.86%	52.35%	63.41%	59.25%	86.08%	100.00%	-
DY	4.43	5.81	3.53	5.05	4.67	3.21	3.35	4.76%
YoY %	-23.75%	64.59%	-30.10%	8.14%	45.48%	-4.18%	-	-
Horiz. %	132.24%	173.43%	105.37%	150.75%	139.40%	95.82%	100.00%	-
P/NAPS	2.25	1.30	1.73	1.36	1.64	1.12	0.95	15.43%
YoY %	73.08%	-24.86%	27.21%	-17.07%	46.43%	17.89%	-	-
Horiz. %	236.84%	136.84%	182.11%	143.16%	172.63%	117.89%	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