[HLIND] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

05-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- 0.66%

YoY- 23.51%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	2,691,656	2,502,966	2,532,482	2,523,474	2,517,704	2,282,115	2,284,137	11.55%
YoY %	7.54%	-1.17%	0.36%	0.23%	10.32%	-0.09%	-	-
Horiz. %	117.84%	109.58%	110.87%	110.48%	110.23%	99.91%	100.00%	-
PBT	431,372	464,397	443,266	470,098	470,176	192,309	380,029	8.80%
YoY %	-7.11%	4.77%	-5.71%	-0.02%	144.49%	-49.40%	-	-
Horiz. %	113.51%	122.20%	116.64%	123.70%	123.72%	50.60%	100.00%	-
Tax	-79,272	-62,045	-70,445	-72,052	-72,296	-41,350	-55,352	27.02%
YoY %	-27.77%	11.92%	2.23%	0.34%	-74.84%	25.30%	-	-
Horiz. %	143.21%	112.09%	127.27%	130.17%	130.61%	74.70%	100.00%	-
NP	352,100	402,352	372,821	398,046	397,880	150,959	324,677	5.54%
YoY %	-12.49%	7.92%	-6.34%	0.04%	163.57%	-53.50%	-	-
Horiz. %	108.45%	123.92%	114.83%	122.60%	122.55%	46.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,184	334,593	304,053	329,608	327,436	103,087	276,874	0.79%
YoY %	-16.26%	10.04%	-7.75%	0.66%	217.63%	-62.77%	-	-
Horiz. %	101.20%	120.85%	109.82%	119.05%	118.26%	37.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.38%	13.36%	15.89%	15.33%	15.38%	21.50%	14.57%	-
YoY %	37.57%	-15.92%	3.65%	-0.33%	-28.47%	47.56%	-	-
Horiz. %	126.15%	91.70%	109.06%	105.22%	105.56%	147.56%	100.00%	-
Total Cost	2,339,556	2,100,614	2,159,661	2,125,428	2,119,824	2,131,156	1,959,460	12.53%
YoY %	11.37%	-2.73%	1.61%	0.26%	-0.53%	8.76%	-	-
Horiz. %	119.40%	107.20%	110.22%	108.47%	108.18%	108.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,534,213	1,471,498	1,413,545	1,374,095	1,356,161	1,269,175	1,476,881	2.56%
YoY %	4.26%	4.10%	2.87%	1.32%	6.85%	-14.06%	-	-
Horiz. %	103.88%	99.64%	95.71%	93.04%	91.83%	85.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	188,247	146,837	194,259	92,844	185,775	139,299	185,382	1.02%
YoY %	28.20%	-24.41%	109.23%	-50.02%	33.36%	-24.86%	-	-
Horiz. %	101.55%	79.21%	104.79%	50.08%	100.21%	75.14%	100.00%	-
Div Payout %	67.19%	43.89%	63.89%	28.17%	56.74%	135.13%	66.96%	-
YoY %	53.09%	-31.30%	126.80%	-50.35%	-58.01%	101.81%	-	-
Horiz. %	100.34%	65.55%	95.42%	42.07%	84.74%	201.81%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,534,213	1,471,498	1,413,545	1,374,095	1,356,161	1,269,175	1,476,881	2.56%
YoY %	4.26%	4.10%	2.87%	1.32%	6.85%	-14.06%	-	-
Horiz. %	103.88%	99.64%	95.71%	93.04%	91.83%	85.94%	100.00%	-
NOSH	327,903	327,903	327,903	327,905	327,905	327,905	327,905	-0.00%
YoY %	0.00%	0.00%	-0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	13.08%	16.08%	14.72%	15.77%	15.80%	6.61%	14.21%	-
YoY %	-18.66%	9.24%	-6.66%	-0.19%	139.03%	-53.48%	-	-
Horiz. %	92.05%	113.16%	103.59%	110.98%	111.19%	46.52%	100.00%	-
ROE	18.26%	22.74%	21.51%	23.99%	24.14%	8.12%	18.75%	-
YoY %	-19.70%	5.72%	-10.34%	-0.62%	197.29%	-56.69%	-	-
Horiz. %	97.39%	121.28%	114.72%	127.95%	128.75%	43.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	857.91	801.15	816.96	815.39	813.14	737.22	739.27	10.42%
YoY %	7.08%	-1.94%	0.19%	0.28%	10.30%	-0.28%	-	-
Horiz. %	116.05%	108.37%	110.51%	110.30%	109.99%	99.72%	100.00%	-
EPS	89.32	107.77	98.13	106.42	105.76	33.37	89.69	-0.27%
YoY %	-17.12%	9.82%	-7.79%	0.62%	216.93%	-62.79%	-	-
Horiz. %	99.59%	120.16%	109.41%	118.65%	117.92%	37.21%	100.00%	-
DPS	60.00	47.00	62.67	30.00	60.00	45.00	60.00	0.00%
YoY %	27.66%	-25.00%	108.90%	-50.00%	33.33%	-25.00%	-	-
Horiz. %	100.00%	78.33%	104.45%	50.00%	100.00%	75.00%	100.00%	-
NAPS	4.89	4.71	4.56	4.44	4.38	4.10	4.78	1.52%
YoY %	3.82%	3.29%	2.70%	1.37%	6.83%	-14.23%	-	-
Horiz. %	102.30%	98.54%	95.40%	92.89%	91.63%	85.77%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 327,905
RPS	820.87	763.33	772.33	769.58	767.82	695.97	696.59	11.55%
YoY %	7.54%	-1.17%	0.36%	0.23%	10.32%	-0.09%	-	-
Horiz. %	117.84%	109.58%	110.87%	110.48%	110.23%	99.91%	100.00%	-
EPS	85.45	102.04	92.73	100.52	99.86	31.44	84.44	0.79%
YoY %	-16.26%	10.04%	-7.75%	0.66%	217.62%	-62.77%	-	-
Horiz. %	101.20%	120.84%	109.82%	119.04%	118.26%	37.23%	100.00%	-
DPS	57.41	44.78	59.24	28.31	56.66	42.48	56.54	1.02%
YoY %	28.20%	-24.41%	109.25%	-50.04%	33.38%	-24.87%	-	-
Horiz. %	101.54%	79.20%	104.78%	50.07%	100.21%	75.13%	100.00%	-
NAPS	4.6789	4.4876	4.3109	4.1906	4.1359	3.8706	4.504	2.56%
YoY %	4.26%	4.10%	2.87%	1.32%	6.85%	-14.06%	-	-
Horiz. %	103.88%	99.64%	95.71%	93.04%	91.83%	85.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	10.64	11.36	10.88	9.69	9.40	10.14	9.37	-
P/RPS	1.24	1.42	1.33	1.19	1.16	1.38	1.27	-1.57%
YoY %	-12.68%	6.77%	11.76%	2.59%	-15.94%	8.66%	-	-
Horiz. %	97.64%	111.81%	104.72%	93.70%	91.34%	108.66%	100.00%	-
P/EPS	11.91	10.61	11.09	9.10	8.89	30.45	10.46	9.03%
YoY %	12.25%	-4.33%	21.87%	2.36%	-70.80%	191.11%	-	-
Horiz. %	113.86%	101.43%	106.02%	87.00%	84.99%	291.11%	100.00%	-
EY	8.39	9.43	9.02	10.99	11.25	3.28	9.56	-8.32%
YoY %	-11.03%	4.55%	-17.93%	-2.31%	242.99%	-65.69%	-	-
Horiz. %	87.76%	98.64%	94.35%	114.96%	117.68%	34.31%	100.00%	-
DY	5.64	4.14	5.76	3.10	6.38	4.44	6.40	-8.07%
YoY %	36.23%	-28.12%	85.81%	-51.41%	43.69%	-30.63%	-	-
Horiz. %	88.12%	64.69%	90.00%	48.44%	99.69%	69.38%	100.00%	-
P/NAPS	2.18	2.41	2.39	2.18	2.15	2.47	1.96	7.34%
YoY %	-9.54%	0.84%	9.63%	1.40%	-12.96%	26.02%	-	-
Horiz. %	111.22%	122.96%	121.94%	111.22%	109.69%	126.02%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	12/11/18	28/08/18	24/04/18	05/02/18	09/11/17	17/08/17	25/04/17	-
Price	10.56	11.46	11.00	9.50	9.80	9.78	9.75	-
P/RPS	1.23	1.43	1.35	1.17	1.21	1.33	1.32	-4.59%
YoY %	-13.99%	5.93%	15.38%	-3.31%	-9.02%	0.76%	-	-
Horiz. %	93.18%	108.33%	102.27%	88.64%	91.67%	100.76%	100.00%	-
P/EPS	11.82	10.70	11.21	8.92	9.27	29.37	10.88	5.67%
YoY %	10.47%	-4.55%	25.67%	-3.78%	-68.44%	169.94%	-	-
Horiz. %	108.64%	98.35%	103.03%	81.99%	85.20%	269.94%	100.00%	-
EY	8.46	9.35	8.92	11.21	10.79	3.41	9.19	-5.36%
YoY %	-9.52%	4.82%	-20.43%	3.89%	216.42%	-62.89%	-	-
Horiz. %	92.06%	101.74%	97.06%	121.98%	117.41%	37.11%	100.00%	-
DY	5.68	4.10	5.70	3.16	6.12	4.60	6.15	-5.15%
YoY %	38.54%	-28.07%	80.38%	-48.37%	33.04%	-25.20%	-	-
Horiz. %	92.36%	66.67%	92.68%	51.38%	99.51%	74.80%	100.00%	-
P/NAPS	2.16	2.43	2.41	2.14	2.24	2.39	2.04	3.88%
YoY %	-11.11%	0.83%	12.62%	-4.46%	-6.28%	17.16%	-	-
Horiz. %	105.88%	119.12%	118.14%	104.90%	109.80%	117.16%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-17 16:30:00

OBV

30 Mins

BUY

2024-05-17 16:30:00

EMA 5

5 Mins

BUY

2024-05-17 16:25:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

452

DNEX

DAGANG NEXCHANGE BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

PTRANS

PERAK TRANSIT BERHAD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

264

PBBANK

PUBLIC BANK BHD

238

MAYBANK

MALAYAN BANKING BHD

237

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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