[HLIND] YoY TTM Result on 30-Sep-2012 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

29-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- -9.54%

YoY- -42.33%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	2,133,530	2,066,438	2,157,514	2,188,832	1,941,131	2,228,319	2,525,291	-2.76%
YoY %	3.25%	-4.22%	-1.43%	12.76%	-12.89%	-11.76%	-	-
Horiz. %	84.49%	81.83%	85.44%	86.68%	76.87%	88.24%	100.00%	-
PBT	292,452	256,271	229,920	198,765	265,816	276,292	68,265	27.42%
YoY %	14.12%	11.46%	15.67%	-25.22%	-3.79%	304.73%	-	-
Horiz. %	428.41%	375.41%	336.81%	291.17%	389.39%	404.73%	100.00%	-
Tax	-79,778	-35,856	-23,359	-42,061	9,226	31,132	-23,868	22.26%
YoY %	-122.50%	-53.50%	44.46%	-555.90%	-70.36%	230.43%	-	-
Horiz. %	334.25%	150.23%	97.87%	176.22%	-38.65%	-130.43%	100.00%	-
NP	212,674	220,415	206,561	156,704	275,042	307,424	44,397	29.82%
YoY %	-3.51%	6.71%	31.82%	-43.03%	-10.53%	592.44%	-	-
Horiz. %	479.03%	496.46%	465.26%	352.96%	619.51%	692.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,885	179,597	163,113	119,391	207,013	199,258	68,317	16.38%
YoY %	-5.41%	10.11%	36.62%	-42.33%	3.89%	191.67%	-	-
Horiz. %	248.67%	262.89%	238.76%	174.76%	303.02%	291.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	13.99%	10.16%	21.16%	-3.47%	-11.27%	34.96%	-
YoY %	95.00%	37.70%	-51.98%	709.80%	69.21%	-132.24%	-	-
Horiz. %	78.03%	40.02%	29.06%	60.53%	-9.93%	-32.24%	100.00%	-
Total Cost	1,920,856	1,846,023	1,950,953	2,032,128	1,666,089	1,920,895	2,480,894	-4.17%
YoY %	4.05%	-5.38%	-3.99%	21.97%	-13.26%	-22.57%	-	-
Horiz. %	77.43%	74.41%	78.64%	81.91%	67.16%	77.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,509	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	92,516	83,248	80,164	67,826	63,648	52,304	31,398	19.72%
YoY %	11.13%	3.85%	18.19%	6.56%	21.69%	66.58%	-	-
Horiz. %	294.66%	265.14%	255.32%	216.02%	202.71%	166.58%	100.00%	-
Div Payout %	54.46%	46.35%	49.15%	56.81%	30.75%	26.25%	45.96%	-
YoY %	17.50%	-5.70%	-13.48%	84.75%	17.14%	-42.89%	-	-
Horiz. %	118.49%	100.85%	106.94%	123.61%	66.91%	57.11%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,255,509	1,313,700	1,208,633	1,087,684	1,147,419	1,417,361	1,305,389	-0.64%
YoY %	-4.43%	8.69%	11.12%	-5.21%	-19.05%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-
NOSH	308,479	308,380	308,324	308,125	308,446	261,505	261,601	2.78%
YoY %	0.03%	0.02%	0.06%	-0.10%	17.95%	-0.04%	-	-
Horiz. %	117.92%	117.88%	117.86%	117.78%	117.91%	99.96%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	9.97%	10.67%	9.57%	7.16%	14.17%	13.80%	1.76%	-
YoY %	-6.56%	11.49%	33.66%	-49.47%	2.68%	684.09%	-	-
Horiz. %	566.48%	606.25%	543.75%	406.82%	805.11%	784.09%	100.00%	-
ROE	13.53%	13.67%	13.50%	10.98%	18.04%	14.06%	5.23%	-
YoY %	-1.02%	1.26%	22.95%	-39.14%	28.31%	168.83%	-	-
Horiz. %	258.70%	261.38%	258.13%	209.94%	344.93%	268.83%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	691.63	670.09	699.75	710.37	629.33	852.11	965.32	-5.40%
YoY %	3.21%	-4.24%	-1.49%	12.88%	-26.14%	-11.73%	-	-
Horiz. %	71.65%	69.42%	72.49%	73.59%	65.19%	88.27%	100.00%	-
EPS	55.07	58.24	52.90	38.75	67.11	76.20	26.11	13.23%
YoY %	-5.44%	10.09%	36.52%	-42.26%	-11.93%	191.84%	-	-
Horiz. %	210.92%	223.06%	202.60%	148.41%	257.03%	291.84%	100.00%	-
DPS	30.00	27.00	26.00	22.00	20.64	20.00	12.00	16.49%
YoY %	11.11%	3.85%	18.18%	6.59%	3.20%	66.67%	-	-
Horiz. %	250.00%	225.00%	216.67%	183.33%	172.00%	166.67%	100.00%	-
NAPS	4.07	4.26	3.92	3.53	3.72	5.42	4.99	-3.33%
YoY %	-4.46%	8.67%	11.05%	-5.11%	-31.37%	8.62%	-	-
Horiz. %	81.56%	85.37%	78.56%	70.74%	74.55%	108.62%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 308,125
RPS	650.66	630.20	657.97	667.52	591.98	679.57	770.13	-2.76%
YoY %	3.25%	-4.22%	-1.43%	12.76%	-12.89%	-11.76%	-	-
Horiz. %	84.49%	81.83%	85.44%	86.68%	76.87%	88.24%	100.00%	-
EPS	51.81	54.77	49.74	36.41	63.13	60.77	20.83	16.39%
YoY %	-5.40%	10.11%	36.61%	-42.33%	3.88%	191.74%	-	-
Horiz. %	248.73%	262.94%	238.79%	174.80%	303.07%	291.74%	100.00%	-
DPS	28.21	25.39	24.45	20.68	19.41	15.95	9.58	19.71%
YoY %	11.11%	3.84%	18.23%	6.54%	21.69%	66.49%	-	-
Horiz. %	294.47%	265.03%	255.22%	215.87%	202.61%	166.49%	100.00%	-
NAPS	3.8289	4.0064	3.6859	3.3171	3.4993	4.3225	3.981	-0.64%
YoY %	-4.43%	8.70%	11.12%	-5.21%	-19.04%	8.58%	-	-
Horiz. %	96.18%	100.64%	92.59%	83.32%	87.90%	108.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	5.70	8.42	5.42	4.45	3.93	5.20	3.77	-
P/RPS	0.82	1.26	0.77	0.63	0.62	0.61	0.39	13.17%
YoY %	-34.92%	63.64%	22.22%	1.61%	1.64%	56.41%	-	-
Horiz. %	210.26%	323.08%	197.44%	161.54%	158.97%	156.41%	100.00%	-
P/EPS	10.35	14.46	10.25	11.48	5.86	6.82	14.44	-5.39%
YoY %	-28.42%	41.07%	-10.71%	95.90%	-14.08%	-52.77%	-	-
Horiz. %	71.68%	100.14%	70.98%	79.50%	40.58%	47.23%	100.00%	-
EY	9.66	6.92	9.76	8.71	17.08	14.65	6.93	5.68%
YoY %	39.60%	-29.10%	12.06%	-49.00%	16.59%	111.40%	-	-
Horiz. %	139.39%	99.86%	140.84%	125.69%	246.46%	211.40%	100.00%	-
DY	5.26	3.21	4.80	4.94	5.25	3.85	3.18	8.74%
YoY %	63.86%	-33.12%	-2.83%	-5.90%	36.36%	21.07%	-	-
Horiz. %	165.41%	100.94%	150.94%	155.35%	165.09%	121.07%	100.00%	-
P/NAPS	1.40	1.98	1.38	1.26	1.06	0.96	0.76	10.71%
YoY %	-29.29%	43.48%	9.52%	18.87%	10.42%	26.32%	-	-
Horiz. %	184.21%	260.53%	181.58%	165.79%	139.47%	126.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	11/11/14	22/11/13	29/11/12	21/11/11	16/11/10	17/11/09	-
Price	6.20	4.62	5.19	4.73	4.01	5.20	4.32	-
P/RPS	0.90	0.69	0.74	0.67	0.64	0.61	0.45	12.24%
YoY %	30.43%	-6.76%	10.45%	4.69%	4.92%	35.56%	-	-
Horiz. %	200.00%	153.33%	164.44%	148.89%	142.22%	135.56%	100.00%	-
P/EPS	11.26	7.93	9.81	12.21	5.97	6.82	16.54	-6.20%
YoY %	41.99%	-19.16%	-19.66%	104.52%	-12.46%	-58.77%	-	-
Horiz. %	68.08%	47.94%	59.31%	73.82%	36.09%	41.23%	100.00%	-
EY	8.88	12.61	10.19	8.19	16.74	14.65	6.05	6.60%
YoY %	-29.58%	23.75%	24.42%	-51.08%	14.27%	142.15%	-	-
Horiz. %	146.78%	208.43%	168.43%	135.37%	276.69%	242.15%	100.00%	-
DY	4.84	5.84	5.01	4.65	5.15	3.85	2.78	9.67%
YoY %	-17.12%	16.57%	7.74%	-9.71%	33.77%	38.49%	-	-
Horiz. %	174.10%	210.07%	180.22%	167.27%	185.25%	138.49%	100.00%	-
P/NAPS	1.52	1.08	1.32	1.34	1.08	0.96	0.87	9.74%
YoY %	40.74%	-18.18%	-1.49%	24.07%	12.50%	10.34%	-	-
Horiz. %	174.71%	124.14%	151.72%	154.02%	124.14%	110.34%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 15:55:00

ADX

5 Mins

SELL

2024-06-10 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-10 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-10 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-10 15:50:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

350

JCY

JCY INTERNATIONAL BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

331

GENTING

GENTING BHD

294

PBBANK

PUBLIC BANK BHD

249

TOPGLOV

TOP GLOVE CORPORATION BHD

237

MAYBANK

MALAYAN BANKING BHD

214

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

Daily Stocks

HUBLINE

0.07

+0.03

233,929,400

JAKS

0.17

+0.015

198,846,900

TALAMT

0.015

0.00

137,071,400

AHB-WC

0.05

-0.005

112,826,500

SINKUNG

0.17

+0.025

109,338,000

ITRONIC

0.045

0.00

83,315,400

MTRONIC

0.02

0.00

82,172,500

WIDAD

0.085

+0.005

75,453,400

SCIB

0.315

+0.045

72,609,800

VELESTO

0.275

+0.01

67,673,100

More active Stocks

NESTLE

126.30

+0.80

29,900

QUALITY

1.32

+0.30

138,400

VSTECS

4.09

+0.26

2,990,100

KESM

6.36

+0.26

171,800

VITROX

4.20

+0.23

1,398,100

KSENG

6.12

+0.18

133,900

ATECH

3.65

+0.17

764,600

HLFG

17.26

+0.16

52,400

PETRONM

5.14

+0.14

481,100

MPI

38.34

+0.14

185,200

More gainer Stocks

DLADY

37.88

-0.54

43,500

PETDAG

18.14

-0.44

569,600

KLK

20.80

-0.36

875,200

TOYOVEN

1.38

-0.15

3,186,000

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

7,746,400

PPB

14.68

-0.14

253,000

PANAMY

20.46

-0.14

17,600

KUAISHO-C17

0.08

-0.12

58,800

HENGYUANC55

0.035

-0.115

555,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More