Highlights
KLSE: HLIND (3301)       HONG LEONG INDUSTRIES BHD MAIN : Consumer
Last Price Today's Change   Day's Range   Trading Volume
7.98   -0.03 (0.37%)  7.95 - 8.05  32,700
Analyze this stock with MQ Trader system

Financials


Market Cap: 2,617 Million

Market Cap 2,617 Million
NOSH 328 Million

Latest Audited Result:  30-Jun-2019

Latest Audited Result: 30-Jun-2019
Announcement Date 04-Nov-2019
Next Audited Result: 30-Jun-2020
Est. Ann. Date: 04-Nov-2020
Est. Ann. Due Date: 27-Dec-2020

Latest Quarter:  31-Mar-2020 [#3]

Latest Quarter: 31-Mar-2020 [#3]
Announcement Date 22-May-2020
Next Quarter: 30-Jun-2020
Est. Ann. Date: 29-Aug-2020
Est. Ann. Due Date: 29-Aug-2020
QoQ | YoY   -26.34%  |    -36.36%

Annual (Unaudited) ( EPS: 99.75, P/E: 8.00 )

Revenue | NP to SH 2,750,382  |  327,085
RPS | P/RPS 838.78 Cent  |  0.95
EPS | P/E | EY 99.75 Cent  |  8.00  |  12.50%
DPS | DY | Payout % 47.88 Cent  |  6.00%  |  48.00%
NAPS | P/NAPS 4.96  |  1.61
YoY   -2.24%
NP Margin | ROE 14.88%  |  20.11%
F.Y. | Ann. Date 30-Jun-2019  |  29-Aug-2019

T4Q Result ( EPS: 85.05, P/E: 9.38 )

Revenue | NP to SH 2,827,112  |  278,884
RPS | P/RPS 862.18 Cent  |  0.93
EPS | P/E | EY 85.05 Cent  |  9.38  |  10.66%
DPS | DY | Payout % 40.22 Cent  |  5.04%  |  47.29%
NAPS | P/NAPS 5.43  |  1.47
QoQ | YoY   -10.54%  |    -21.16%
NP Margin | ROE 12.97%  |  15.66%
F.Y. | Ann. Date 31-Mar-2020  |  22-May-2020

Annualized Result ( EPS: 80.91, P/E: 9.86 )

Revenue | NP to SH 2,861,354  |  265,306
RPS | P/RPS 872.62 Cent  |  0.91
EPS | P/E | EY 80.91 Cent  |  9.86  |  10.14%
DPS | DY | Payout % -
NAPS | P/NAPS -
QoQ | YoY   -6.22%  |    -19.50%
NP Margin | ROE 12.35%  |  14.90%
F.Y. | Ann. Date 31-Mar-2020  |  22-May-2020


Hints :
Click the QoQ or YoY on table to view the QoQ or YoY Financial Result page.

Click here to modify the Visible Columns.

Date Financial Result Financial Ratio Per Share Item Performance Valuation (End of Quarter) Valuation (Ann. Date)
F.Y. Ann. Date Quarter # Revenue PBT NP NP to SH Div Net Worth Div Payout % NP Margin ROE NOSH RPS Adj. RPS EPS Adj. EPS DPS Adj. DPS NAPS Adj. NAPS QoQ YoY EOQ Date EOQ Price EOQ P/RPS EOQ P/EPS EOQ P/NAPS EOQ EY EOQ DY ANN Date ANN Price ANN P/RPS ANN P/EPS ANN P/NAPS ANN EY ANN DY
30-Jun-2020 22-May-2020 31-Mar-2020 3 2,827,112 462,436 366,547 278,884 131,881 1,780,442 47.29% 12.97% 15.66% 314,011 900.32 862.18 88.81 85.05 42.00 40.22 5.6700 5.43   -10.54%   -21.16% 31-Mar-2020 7.54 0.84 8.49 1.33 11.78% 5.57% 22-May-2020 8.16 0.91 9.19 1.44 10.88% 5.15%
30-Jun-2020 26-Feb-2020 31-Dec-2019 2 2,898,749 501,958 402,466 311,751 163,244 1,720,681 52.36% 13.88% 18.12% 313,993 923.19 884.03 99.29 95.07 52.00 49.78 5.4800 5.25   -2.70%   -4.54% 31-Dec-2019 10.42 1.13 10.49 1.90 9.53% 4.99% 26-Feb-2020 9.40 1.02 9.47 1.72 10.56% 5.53%
30-Jun-2020 26-Nov-2019 30-Sep-2019 1 2,854,706 502,000 406,153 320,390 163,244 1,692,422 50.95% 14.23% 18.93% 313,993 909.16 870.59 102.04 97.71 52.00 49.78 5.3900 5.16   -2.05%   -0.74% 30-Sep-2019 10.32 1.14 10.11 1.91 9.89% 5.04% 26-Nov-2019 10.64 1.17 10.43 1.97 9.59% 4.89%
30-Jun-2019 29-Aug-2019 30-Jun-2019 4 2,750,382 500,774 409,297 327,085 156,927 1,626,483 47.98% 14.88% 20.11% 313,993 875.94 838.78 104.17 99.75 50.00 47.86 5.1800 4.96   -7.53%   -2.24% 28-Jun-2019 11.28 1.29 10.83 2.18 9.23% 4.43% 29-Aug-2019 10.50 1.20 10.08 2.03 9.92% 4.76%
30-Jun-2019 28-May-2019 31-Mar-2019 3 2,672,891 505,482 430,448 353,735 156,927 1,657,407 44.36% 16.10% 21.34% 313,903 851.50 815.15 112.69 107.88 50.00 47.86 5.2800 5.05   8.32%   186.49% 29-Mar-2019 9.96 1.17 8.84 1.89 11.31% 5.02% 28-May-2019 10.76 1.26 9.55 2.04 10.47% 4.65%
30-Jun-2019 18-Feb-2019 31-Dec-2018 2 2,616,990 464,447 397,579 326,575 146,257 1,566,550 44.79% 15.19% 20.85% 313,938 833.60 798.10 104.03 99.60 47.00 44.60 4.9900 4.78   1.18%   142.88% 31-Dec-2018 8.50 1.02 8.17 1.70 12.24% 5.53% 18-Feb-2019 9.42 1.13 9.06 1.89 11.04% 4.99%
30-Jun-2019 12-Nov-2018 30-Sep-2018 1 2,546,454 454,696 390,907 322,780 146,257 1,534,213 45.31% 15.35% 21.04% 313,745 811.63 776.59 102.88 98.44 47.00 44.60 4.8900 4.68   -3.53%   168.58% 28-Sep-2018 10.64 1.31 10.34 2.18 9.67% 4.42% 12-Nov-2018 10.56 1.30 10.26 2.16 9.74% 4.45%
30-Jun-2018 28-Aug-2018 30-Jun-2018 4 2,502,966 464,397 402,352 334,593 145,640 1,471,498 43.53% 16.08% 22.74% 312,420 801.15 763.33 107.10 102.04 47.00 44.42 4.7100 4.49   170.99%   224.57% 29-Jun-2018 11.36 1.42 10.61 2.41 9.43% 4.14% 28-Aug-2018 11.46 1.43 10.70 2.43 9.35% 4.10%
30-Jun-2018 24-Apr-2018 31-Mar-2018 3 2,468,374 239,736 187,066 123,470 145,640 1,413,545 117.96% 7.58% 8.73% 309,988 796.28 752.78 39.83 37.65 47.00 44.42 4.5600 4.31   -8.17%   -55.45% 30-Mar-2018 10.88 1.37 27.32 2.39 3.66% 4.32% 24-Apr-2018 11.00 1.38 27.62 2.41 3.62% 4.27%
30-Jun-2018 05-Feb-2018 31-Dec-2017 2 2,416,573 244,937 193,620 134,457 139,135 1,374,095 103.48% 8.01% 9.79% 309,481 780.85 736.98 43.45 41.01 45.00 42.43 4.4400 4.19   11.88%   -48.60% 29-Dec-2017 9.69 1.24 22.30 2.18 4.48% 4.64% 05-Feb-2018 9.50 1.22 21.87 2.14 4.57% 4.74%
30-Jun-2018 09-Nov-2017 30-Sep-2017 1 2,345,787 218,412 173,120 120,180 139,135 1,356,161 115.77% 7.38% 8.86% 309,626 757.62 715.39 38.81 36.65 45.00 42.43 4.3800 4.14   16.58%   -55.02% 29-Sep-2017 9.40 1.24 24.22 2.15 4.13% 4.79% 09-Nov-2017 9.80 1.29 25.25 2.24 3.96% 4.59%
30-Jun-2017 17-Aug-2017 30-Jun-2017 4 2,282,115 192,309 150,959 103,087 138,974 1,269,175 134.81% 6.61% 8.12% 309,555 737.22 695.97 33.30 31.44 45.00 42.38 4.1000 3.87   -62.80%   -58.30% 30-Jun-2017 10.14 1.38 30.45 2.47 3.28% 4.44% 17-Aug-2017 9.78 1.33 29.37 2.39 3.41% 4.60%
30-Jun-2017 25-Apr-2017 31-Mar-2017 3 2,286,706 382,321 327,091 277,150 138,974 1,476,881 50.14% 14.30% 18.77% 308,971 740.10 697.37 89.70 84.52 45.00 42.38 4.7800 4.50   5.95%   25.33% 31-Mar-2017 9.37 1.27 10.45 1.96 9.57% 4.80% 25-Apr-2017 9.75 1.32 10.87 2.04 9.20% 4.62%
30-Jun-2017 06-Feb-2017 31-Dec-2016 2 2,255,910 362,487 309,515 261,580 135,712 1,401,257 51.88% 13.72% 18.67% 308,647 730.90 687.98 84.75 79.77 44.00 41.39 4.5400 4.27   -2.09%   25.45% 30-Dec-2016 9.40 1.29 11.09 2.07 9.02% 4.68% 06-Feb-2017 9.76 1.34 11.52 2.15 8.68% 4.51%
30-Jun-2017 08-Nov-2016 30-Sep-2016 1 2,237,264 367,636 313,659 267,166 135,712 1,376,161 50.80% 14.02% 19.41% 308,556 725.07 682.29 86.59 81.48 44.00 41.39 4.4600 4.20   8.07%   57.26% 30-Sep-2016 9.25 1.28 10.68 2.07 9.36% 4.76% 08-Nov-2016 9.65 1.33 11.15 2.16 8.97% 4.56%
30-Jun-2016 18-Aug-2016 30-Jun-2016 4 2,190,629 343,144 290,580 247,222 129,531 1,301,662 52.39% 13.26% 18.99% 308,450 710.20 668.07 80.15 75.39 42.00 39.50 4.2200 3.97   11.79%   42.71% 30-Jun-2016 8.33 1.17 10.39 1.97 9.62% 5.04% 18-Aug-2016 9.48 1.33 11.83 2.25 8.45% 4.43%
30-Jun-2016 19-Apr-2016 31-Mar-2016 3 2,144,826 315,898 261,246 221,139 129,531 1,319,846 58.57% 12.18% 16.75% 308,375 695.52 654.10 71.71 67.44 42.00 39.50 4.2800 4.03   6.05%   27.61% 31-Mar-2016 6.82 0.98 9.51 1.59 10.51% 6.16% 19-Apr-2016 6.84 0.98 9.54 1.60 10.48% 6.14%
30-Jun-2016 02-Feb-2016 31-Dec-2015 2 2,140,851 301,386 247,970 208,518 92,516 1,279,692 44.37% 11.58% 16.29% 308,359 694.27 652.89 67.62 63.59 30.00 28.21 4.1500 3.90   22.74%   20.45% 31-Dec-2015 5.93 0.85 8.77 1.43 11.40% 5.06% 02-Feb-2016 5.62 0.81 8.31 1.35 12.03% 5.34%
30-Jun-2016 17-Nov-2015 30-Sep-2015 1 2,133,530 292,452 212,674 169,885 92,516 1,255,509 54.46% 9.97% 13.53% 308,479 691.63 650.66 55.07 51.81 30.00 28.21 4.0700 3.83   -1.93%   -5.41% 30-Sep-2015 5.70 0.82 10.35 1.40 9.66% 5.26% 17-Nov-2015 6.20 0.90 11.26 1.52 8.88% 4.84%
30-Jun-2015 21-Aug-2015 30-Jun-2015 4 2,138,898 300,500 218,522 173,232 89,419 1,187,019 51.62% 10.22% 14.59% 308,316 693.73 652.30 56.19 52.83 29.00 27.27 3.8500 3.62   -0.04%   3.42% 30-Jun-2015 4.43 0.64 7.88 1.15 12.68% 6.55% 21-Aug-2015 4.99 0.72 8.88 1.30 11.26% 5.81%
30-Jun-2015 21-Apr-2015 31-Mar-2015 3 2,147,419 291,789 219,183 173,299 89,419 1,190,110 51.60% 10.21% 14.56% 308,318 696.49 654.89 56.21 52.85 29.00 27.27 3.8600 3.63   0.11%   -0.49% 31-Mar-2015 4.48 0.64 7.97 1.16 12.55% 6.47% 21-Apr-2015 4.80 0.69 8.54 1.24 11.71% 6.04%
30-Jun-2015 22-Jan-2015 31-Dec-2014 2 2,102,650 285,890 217,634 173,109 83,248 1,141,073 48.09% 10.35% 15.17% 308,398 681.80 641.24 56.13 52.79 27.00 25.39 3.7000 3.48   -3.61%   -0.05% 31-Dec-2014 4.49 0.66 8.00 1.21 12.50% 6.01% 22-Jan-2015 4.35 0.64 7.75 1.18 12.90% 6.21%
30-Jun-2015 11-Nov-2014 30-Sep-2014 1 2,066,438 256,271 220,415 179,597 83,248 1,313,700 46.35% 10.67% 13.67% 308,380 670.09 630.20 58.24 54.77 27.00 25.39 4.2600 4.01   7.22%   10.11% 30-Sep-2014 8.42 1.26 14.46 1.98 6.92% 3.21% 11-Nov-2014 4.62 0.69 7.93 1.08 12.61% 5.84%
30-Jun-2014 25-Aug-2014 30-Jun-2014 4 2,058,480 237,677 207,970 167,502 77,075 1,261,170 46.01% 10.10% 13.28% 308,354 667.57 627.77 54.32 51.08 25.00 23.51 4.0900 3.85   -3.81%   13.49% 30-Jun-2014 6.68 1.00 12.30 1.63 8.13% 3.74% 25-Aug-2014 7.08 1.06 13.03 1.73 7.67% 3.53%
30-Jun-2014 28-Apr-2014 31-Mar-2014 3 2,058,006 235,025 215,819 174,145 77,075 1,267,051 44.26% 10.49% 13.74% 308,285 667.57 627.63 56.49 53.11 25.00 23.51 4.1100 3.86   0.55%   37.72% 31-Mar-2014 6.47 0.97 11.45 1.57 8.73% 3.86% 28-Apr-2014 6.50 0.97 11.51 1.58 8.69% 3.85%
30-Jun-2014 28-Jan-2014 31-Dec-2013 2 2,105,145 238,625 215,575 173,195 80,164 1,220,700 46.29% 10.24% 14.19% 308,257 682.92 642.00 56.19 52.82 26.00 24.45 3.9600 3.72   6.18%   50.40% 31-Dec-2013 4.84 0.71 8.61 1.22 11.61% 5.37% 28-Jan-2014 5.31 0.78 9.45 1.34 10.58% 4.90%
30-Jun-2014 22-Nov-2013 30-Sep-2013 1 2,157,514 229,920 206,561 163,113 80,164 1,208,633 49.15% 9.57% 13.50% 308,324 699.75 657.97 52.90 49.74 26.00 24.45 3.9200 3.69   10.52%   36.62% 30-Sep-2013 5.42 0.77 10.25 1.38 9.76% 4.80% 22-Nov-2013 5.19 0.74 9.81 1.32 10.19% 5.01%
30-Jun-2013 26-Aug-2013 30-Jun-2013 4 2,197,216 218,162 192,155 147,591 80,144 1,168,975 54.30% 8.75% 12.63% 308,436 712.37 670.08 47.85 45.01 26.00 24.44 3.7900 3.57   16.72%   11.83% 28-Jun-2013 4.52 0.63 9.45 1.19 10.59% 5.75% 26-Aug-2013 5.15 0.72 10.76 1.36 9.29% 5.05%
30-Jun-2013 30-Apr-2013 31-Mar-2013 3 2,245,916 218,843 167,812 126,452 80,144 1,134,632 63.38% 7.47% 11.14% 308,324 728.43 684.93 41.01 38.56 26.00 24.44 3.6800 3.46   9.81%   -19.94% 29-Mar-2013 4.30 0.59 10.48 1.17 9.54% 6.05% 30-Apr-2013 4.23 0.58 10.31 1.15 9.70% 6.15%
30-Jun-2013 31-Jan-2013 31-Dec-2012 2 2,251,911 202,552 156,347 115,159 67,826 1,106,576 58.90% 6.94% 10.41% 308,238 730.57 686.76 37.36 35.12 22.00 20.68 3.5900 3.37   -3.54%   -37.57% 31-Dec-2012 4.62 0.63 12.37 1.29 8.09% 4.76% 31-Jan-2013 4.40 0.60 11.78 1.23 8.49% 5.00%
30-Jun-2013 29-Nov-2012 30-Sep-2012 1 2,188,832 198,765 156,704 119,391 67,826 1,087,684 56.81% 7.16% 10.98% 308,125 710.37 667.52 38.75 36.41 22.00 20.68 3.5300 3.32   -9.54%   -42.33% 28-Sep-2012 4.45 0.63 11.48 1.26 8.71% 4.94% 29-Nov-2012 4.73 0.67 12.21 1.34 8.19% 4.65%
30-Jun-2012 27-Aug-2012 30-Jun-2012 4 2,172,624 212,876 167,195 131,975 70,942 924,837 53.75% 7.70% 14.27% 308,279 704.76 662.58 42.81 40.25 23.00 21.64 3.0000 2.82   -16.44%   -39.84% 29-Jun-2012 3.93 0.56 9.18 1.31 10.89% 5.85% 27-Aug-2012 4.93 0.70 11.52 1.64 8.68% 4.67%
30-Jun-2012 26-Apr-2012 31-Mar-2012 3 2,125,506 214,755 197,069 157,938 70,942 1,165,938 44.92% 9.27% 13.55% 308,449 689.09 648.21 51.20 48.17 23.00 21.64 3.7800 3.56   -14.38%   -26.66% 30-Mar-2012 4.03 0.58 7.87 1.07 12.71% 5.71% 26-Apr-2012 4.16 0.60 8.12 1.10 12.31% 5.53%
30-Jun-2012 09-Feb-2012 31-Dec-2011 2 2,003,278 248,046 230,834 184,458 63,648 1,155,853 34.51% 11.52% 15.96% 308,227 649.93 610.94 59.84 56.25 20.65 19.41 3.7500 3.53   -10.90%   -11.16% 30-Dec-2011 4.00 0.62 6.68 1.07 14.96% 5.16% 09-Feb-2012 4.28 0.66 7.15 1.14 13.98% 4.82%
30-Jun-2012 21-Nov-2011 30-Sep-2011 1 1,941,131 265,816 275,042 207,013 63,648 1,147,419 30.75% 14.17% 18.04% 308,446 629.33 591.98 67.11 63.13 20.64 19.41 3.7200 3.50   -5.64%   3.89% 30-Sep-2011 3.93 0.62 5.86 1.06 17.08% 5.25% 21-Nov-2011 4.01 0.64 5.97 1.08 16.74% 5.15%
30-Jun-2011 18-Aug-2011 30-Jun-2011 4 1,803,233 256,546 301,854 219,379 55,870 1,556,119 25.47% 16.74% 14.10% 437,112 412.53 549.93 50.19 66.90 12.78 17.04 3.5600 4.75   1.87%   12.92% 30-Jun-2011 4.01 0.97 7.99 1.13 12.52% 3.19% 18-Aug-2011 3.98 0.96 7.93 1.12 12.61% 3.21%
30-Jun-2011 29-Apr-2011 31-Mar-2011 3 1,657,107 240,955 315,401 215,355 55,870 1,197,285 25.94% 19.03% 17.99% 283,046 585.45 505.37 76.08 65.68 19.74 17.04 4.2300 3.65   3.72%   25.60% 31-Mar-2011 4.01 0.68 5.27 0.95 18.97% 4.92% 29-Apr-2011 3.82 0.65 5.02 0.90 19.92% 5.17%
30-Jun-2011 21-Feb-2011 31-Dec-2010 2 1,937,604 255,514 320,101 207,622 52,304 1,444,162 25.19% 16.52% 14.38% 261,623 740.61 590.91 79.36 63.32 20.00 15.95 5.5200 4.40   4.20%   101.96% 30-Dec-2010 5.35 0.72 6.74 0.97 14.83% 3.74% 21-Feb-2011 5.72 0.77 7.21 1.04 13.87% 3.50%
30-Jun-2011 16-Nov-2010 30-Sep-2010 1 2,228,319 276,292 307,424 199,258 52,304 1,417,361 26.25% 13.80% 14.06% 261,505 852.11 679.57 76.20 60.77 20.00 15.95 5.4200 4.32   2.56%   191.67% 30-Sep-2010 5.20 0.61 6.82 0.96 14.65% 3.85% 16-Nov-2010 5.20 0.61 6.82 0.96 14.65% 3.85%
30-Jun-2010 23-Aug-2010 30-Jun-2010 4 2,498,151 294,417 293,556 194,278 44,465 1,388,754 22.89% 11.75% 13.99% 261,535 955.19 761.86 74.28 59.25 17.00 13.56 5.3100 4.24   13.30%   158.82% 30-Jun-2010 4.54 0.48 6.11 0.85 16.36% 3.74% 23-Aug-2010 5.07 0.53 6.83 0.95 14.65% 3.35%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.


Analyze this stock with MQ Trader system
  5 people like this.
 
Harry lol
16/03/2020 9:11 PM
observatory Speculators probably won't buy this stock on margin given its share price is slow-moving? May be fund managers need to dump the stock to meet redemption demand or raising cash to buy more attractive bargains?
16/03/2020 10:01 PM
shareinvestor88 bye tp 2
16/03/2020 11:30 PM
SilverHawk Margin call were based on Margin Of Finance ratio in the portfolio. Yes , there was margin call around few of my friend this few days. So , they need either top up cash or deplete some position on their portfolio ( They can choose to sell any counter in the portfolio to reduce finance amount ). MOF varies among bank. Some bank once reach MOF 55% u need top up or force sell. Some bank will tolerate till MOF 60%, 65% or even 70%.

But based on today's volume, more chance is : the fund desparate dumping. Most likely is foreign fund. A number of counters fall more than 10% include my babies aeoncr. Carlsberg Aji Heineken ... also fall more than ten percent. Banking sector also huge fall recently . There is nothing to do with FA. Some relate this to worsening of macro due to oil crash and covid 19 and even recession.

Dumping to meet redemption demand maybe is another factor.

In economics term, when supply of liquidity ( huge dumping ) is more than demand, price will fall, and vice versa.

If we are in zero margin, non FA related price fall is nothing to impact us immediately. We either just keep or top up. When time move , it's share price will come back.

If we are able to hold for years as long as the value still there or company is still growing, those months long issue shouldn't be a problem to us.
16/03/2020 11:31 PM
observatory Agree. For long term investment, the focus should be on the fundamentals; that the company's long term prospect remains healthy and is not affected by current events.
16/03/2020 11:51 PM
RainT @silverhawk

thanks for share insight
18/03/2020 11:11 AM
limkokthye ho lland industries
19/03/2020 3:48 PM
Darius Tanz Dividend is great, fundamentals great. I'm investing in hlind fr very long term.

https://netflyp.com/2020-dividend-growth-stocks-on-bursa-malaysia/
31/03/2020 8:59 AM
kywoo I understand from dealers that there is a pent up demand for motorcycle in the country. As food delivery is getting very popular day by day the demand for motorcycle is increasing. As income level of the working class is expected to come down, people prefer motorcycle to cars to save cost. Car sale will be down and motorcycle sale will benefit. One can expect Yamaha bike sale to jump up in the coming months. That is good news for the company as 90% of company profit come from Motorcycle sales.
01/04/2020 9:51 AM
kywoo For certain strange reasons motorcycle buyers in Malaysia prefer Yamaha bikes to other brands. That is why Yamaha captures about 51% of local market. On the other hand Vietnamese buyers prefer Honda bikes than any brand. Yamaha is trying hard to capture a higher share but find it an uphill task.
01/04/2020 9:58 AM
kywoo Another good thing about company is that it can increase Yamaha bikes production by 30% to 40% without increasing capital expenditure on plant expansion and hence increasing cash inflow. One can expect the already bloated cash holding to increase even further in coming years. Company has to increase dividend payment substantially to contain growth of cash holding.
01/04/2020 10:08 AM
x3mg33 Makes a lot of sense @kywoo hopefully with it’s strong cash flow the company is able to weather the storm
01/04/2020 3:33 PM
kingJ With the over 1b in bank, now its time to invest in good potential companies
09/04/2020 7:19 PM
Gemstar Yah cash flow and good dividend better than asb
17/04/2020 10:12 AM
Gemstar Below are the data sources, inputs and calculation used to determine the intrinsic value for Hong Leong Industries Berhad.

KLSE:HLIND Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.8%
Perpetual Growth Rate 10-Year MY Government Bond Rate 3.4%
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for KLSE:HLIND
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year MY Govt Bond Rate 3.4%
Equity Risk Premium S&P Global 7.0%
Industrials Unlevered Beta Simply Wall St/ S&P Global 0.87
Re-levered Beta = 0.33 + [(0.66 * Unlevered beta) * (1 + (1 - tax rate) (Debt/Market Equity))]
= 0.33 + [(0.66 * 0.868) * (1 + (1 - 24.0%) (1.96%))] 0.920
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm) 0.920
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 3.42% + (0.920 * 6.96%) 9.83%
Discounted Cash Flow Calculation for KLSE:HLIND using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Hong Leong Industries Berhad is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.

KLSE:HLIND DCF 1st Stage: Next 5 year cash flow forecast
Levered FCF (MYR, Millions) Source Present Value
Discounted (@ 9.83%)
2020 515.72 Est @ 2.93% 469.58
2021 531.59 Est @ 3.08% 440.73
2022 548.5 Est @ 3.18% 414.07
2023 566.34 Est @ 3.25% 389.28
2024 585.04 Est @ 3.3% 366.16
2025 604.57 Est @ 3.34% 344.54
2026 624.9 Est @ 3.36% 324.26
2027 646.02 Est @ 3.38% 305.23
2028 667.93 Est @ 3.39% 287.35
2029 690.65 Est @ 3.4% 270.54
Present value of next 5 years cash flows MYR3,611
KLSE:HLIND DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value FCF2029 × (1 + g) ÷ (Discount Rate – g)
= MYR690.645 x (1 + 3.42%) ÷ (9.83% - 3.42% ) MYR11,151.18
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
MYR11,151 ÷ (1 + 9.83%)10 MYR4,368.15
KLSE:HLIND Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= MYR3,611 + MYR4,368 MYR7,979.15
Equity Value per Share
(MYR) = Total value / Shares Outstanding
= MYR7,979 / 314 MYR25.41
KLSE:HLIND Discount to Share Price
Calculation Result
Value per share (MYR) From above.
17/04/2020 10:58 AM
kywoo Wow. Your analysis is so complicating that most people may not understand. Although I have been a serious investor for over 45 years and had been a successful one, I never resort to such meticulous and complicating calculation. I wonder if fund managers and stock analyst use such detailed method before they make recommendations for lay investors to buy. Anyway, good job and thanks for effort.
19/04/2020 4:49 PM
Gemstar ;) just sharing
25/04/2020 6:17 PM
FoolsGold "We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity."

guess sja lah...
25/04/2020 6:29 PM
FoolsGold but feels better when buy is supported by highgly qualified guessers..
25/04/2020 6:32 PM
observatory @Gemstar, thanks for your sharing.
I also use discounted cash flow model for the purpose of double checking. I’ll vary the assumed initial FCF, growth rate, perpetual growth, discount rate to get an idea of different fair values under different assumptions. I also reverse calculate from the current price to understand what are the assumptions implied in the current share price.

After doing one company, the exercise can be extended to other companies (although very time consuming). While I don’t believe in a precise fair value (that doesn’t exist), I think such exercise helps to understand relative attractiveness across different companies.

But back to your valuation, I have a few questions/ comments:

1. Your stage 1 is based on 10-year period, not 5 years as mentioned

2. Your discount rate of 9.8% seems fair. I’m wary of using beta to calculate discount rate, as beta changes over time when share price swings. But I think a 10% discount for a conservative company with a huge net cash position is fair.

3. I’m skeptical about the year 2020 FCF projected by the analyst you mentioned (BTW which analyst?). I guess the projection RM515.72 million is related to the trailing 12 months FCF which is RM512 million. But during the MCO of at least 8 weeks, sales & factory operation across all businesses will be severely impacted. There is also potentially weak demand post-MCO. Vietnam associate may face similar challenges. The company may bounce back in 2021, but I think 2020 will see a much lower FCF than the past 12 months.

4. Your FCF growth rate assumption starts at 2.93% in the first year, and it grows faster and faster until 3.4%, and the perpetual growth rate is the highest at 3.42%. Such an assumption is unusual because all businesses face increasing competition over time. A prudent approach might be to start with a higher growth rate, but settle with a lower perpetual growth rate at the terminal stage.

Try varying those assumptions and the fair value can differ substantially.
26/04/2020 12:46 AM
RainT meow
28/04/2020 6:55 PM
pinnaclegrade Par Value 0.50 ...
07/05/2020 9:35 PM
Multibagger @Gemstar, thanks for the good effort. Getting different views and feedback will allow us to learn together. But I have some reservation on the assumptions and generally agree with Observatory's comments on initial FCF and FCF growth assumption (looking at past years average FCF, 500 mil is definitely on the very high side). For me, 300 to 400 mil would be a more reasonable range.

What contribute to the growth assumption? If it is motorcycle sales, which is a durable consumer goods, what drive it? Population growth or inflation? Dont think can derive growth from building materials unit.

There is one area you may want to rethink again in your IV calculation...Has the Non Controlling Interest (or Minority Interest as I, the old timer used to know it in the past) been factored in? If we look at the Income statement and Balance sheet, this NCI is rather substantial.

Anyway, IV is a just an indicator as there are too many variables and assumptions in the model.
BUt one thing is sure, it has lots of cash and is a strong cash generator with minimum CAPEX.
09/05/2020 6:41 AM
RainT hope that HLIND can utilise its cash reserve for expand business

just depend on the motorbike only is not enough

HLIND dont have competitve advantage over ist motorbike business
09/05/2020 5:48 PM
bestman Post removed. Why?
09/05/2020 6:05 PM
ykloh its dumb for the big cash pile to be left idling.
10/05/2020 12:42 AM
RainT meow...
19/05/2020 11:51 AM
pinnaclegrade any idea when will the Q1 report be released?
22/05/2020 2:01 PM
ongkkh Released and profit is dropping...
22/05/2020 6:30 PM
pinnaclegrade understandably, as majority of businesses are affected by the mco /cmco due to coronavirus.. hope there won't be a 2nd wave of infections after raya and business can stabilize and prosper once again
22/05/2020 9:44 PM
mf gap down
22/05/2020 9:45 PM
observatory Dividend is cut from 35sen to 25sen to "preserve" cash!
22/05/2020 10:09 PM
Eric963708 net cash company stil reduce dividend
23/05/2020 3:56 AM
RainT dont care for its prospect

see the cash pile, just hold it till next quarter
23/05/2020 12:32 PM
Thinkcarefully Next quarter would be worse - April to June.
Hopefully would improve in 2nd half
25/05/2020 10:39 AM
gohku Look attractive to collect at this price.
A very well manage company of Hong Leong Group, its dividend exceed banks deposits rate,
25/05/2020 10:57 AM
gemfinder I dun think is attactive to colec now
25/05/2020 10:58 AM
gohku You pay a fair price for a good quality stable stock.

Alot of people are hunting for yield.

Pe 7x and dividend yield above 6% pa is highly attractive.
25/05/2020 11:05 AM
Bao2lai Correct me if im wrong, dy still got 6% base on current market price? Dps is 42 , to get 6% meaning Rm8160 per share still need to discount at least 14.2%.
25/05/2020 6:39 PM
EngineeringProfit My favourite for long term
25/05/2020 6:49 PM
Jaya RainT
This got very good upside
25/05/2020 8:36 PM
Jaya Sell sell people
Lower the price
I want to buy cheap for long term
26/05/2020 6:31 AM
pinnaclegrade investment grade stock for the long term, grade A dividend play
26/05/2020 8:50 PM
pinnaclegrade good stock, but very low volume. Want to buy, but not enough sellers.
When it comes to liquidating, might not have any buyers ...
02/06/2020 1:53 PM
RainT this cannot based on the dividend to invest

as the share price is not stable

if want dividend,go for REIT
10/06/2020 10:37 AM
RainT All need understand that DY is depend on the company share price & is past history

lower share price,based on past dividend, of course DY will shoot high

important is ability of the company to make more money than before and also fundamental of the company, dividend come 2nd
10/06/2020 10:38 AM
Thinkcarefully The only reits i bought is Alaqar.i expect it to affected by the pandemic.
But long term wise the earnings quite stable.
Avoid retail and office reits. Online shopping and work from home will kill these reits.
10/06/2020 1:01 PM
Snowpiercer I personally has gained from this counter but if you look at the businesses, apart from Yamaha, need to be aware of its other businesses. Looks like in trouble.
12/06/2020 11:00 AM
pinnaclegrade @Snowpiercer you are welcome to elaborate on that..
12/06/2020 11:43 PM
Snowpiercer Building material and marketing businesses will be badly affected which is expected.
17/06/2020 10:15 AM