[HLIND] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 66.79%
YoY- 73.05%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,245,916 2,125,506 1,657,107 2,727,801 2,872,190 2,984,348 2,825,926 -3.75%
PBT 218,843 214,755 240,955 278,172 140,155 290,807 330,366 -6.62%
Tax -51,031 -17,686 74,446 -36,650 -25,694 -47,660 -33,941 7.02%
NP 167,812 197,069 315,401 241,522 114,461 243,147 296,425 -9.03%
-
NP to SH 126,452 157,938 215,355 171,467 99,087 130,686 171,927 -4.98%
-
Tax Rate 23.32% 8.24% -30.90% 13.18% 18.33% 16.39% 10.27% -
Total Cost 2,078,104 1,928,437 1,341,706 2,486,279 2,757,729 2,741,201 2,529,501 -3.22%
-
Net Worth 1,134,632 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 4.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 80,144 70,942 55,870 44,465 26,172 39,413 24,969 21.43%
Div Payout % 63.38% 44.92% 25.94% 25.93% 26.41% 30.16% 14.52% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,134,632 1,165,938 1,197,285 1,365,226 1,264,108 1,177,116 879,269 4.33%
NOSH 308,324 308,449 283,046 261,537 261,720 262,749 249,084 3.61%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.47% 9.27% 19.03% 8.85% 3.99% 8.15% 10.49% -
ROE 11.14% 13.55% 17.99% 12.56% 7.84% 11.10% 19.55% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 728.43 689.09 585.45 1,042.99 1,097.43 1,135.82 1,134.52 -7.11%
EPS 41.01 51.20 76.08 65.56 37.86 49.74 69.02 -8.30%
DPS 26.00 23.00 19.74 17.00 10.00 15.00 10.02 17.20%
NAPS 3.68 3.78 4.23 5.22 4.83 4.48 3.53 0.69%
Adjusted Per Share Value based on latest NOSH - 261,537
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 713.59 675.34 526.51 866.70 912.58 948.21 897.88 -3.75%
EPS 40.18 50.18 68.42 54.48 31.48 41.52 54.63 -4.98%
DPS 25.46 22.54 17.75 14.13 8.32 12.52 7.93 21.43%
NAPS 3.6051 3.7045 3.8041 4.3377 4.0164 3.74 2.7937 4.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.30 4.03 4.01 4.66 3.44 4.00 5.35 -
P/RPS 0.59 0.58 0.68 0.45 0.31 0.35 0.47 3.85%
P/EPS 10.48 7.87 5.27 7.11 9.09 8.04 7.75 5.15%
EY 9.54 12.71 18.97 14.07 11.01 12.43 12.90 -4.90%
DY 6.05 5.71 4.92 3.65 2.91 3.75 1.87 21.59%
P/NAPS 1.17 1.07 0.95 0.89 0.71 0.89 1.52 -4.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 26/04/12 29/04/11 25/05/10 18/05/09 22/05/08 23/05/07 -
Price 4.23 4.16 3.82 4.31 4.18 4.10 5.35 -
P/RPS 0.58 0.60 0.65 0.41 0.38 0.36 0.47 3.56%
P/EPS 10.31 8.12 5.02 6.57 11.04 8.24 7.75 4.86%
EY 9.70 12.31 19.92 15.21 9.06 12.13 12.90 -4.63%
DY 6.15 5.53 5.17 3.94 2.39 3.66 1.87 21.92%
P/NAPS 1.15 1.10 0.90 0.83 0.87 0.92 1.52 -4.53%

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