[HLIND] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- 11.92%

YoY- -4.87%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	3,108,952	2,750,382	2,759,049	2,751,522	2,691,656	2,502,966	2,532,482	14.63%
YoY %	13.04%	-0.31%	0.27%	2.22%	7.54%	-1.17%	-	-
Horiz. %	122.76%	108.60%	108.95%	108.65%	106.29%	98.83%	100.00%	-
PBT	436,276	500,774	498,045	470,196	431,372	464,397	443,266	-1.05%
YoY %	-12.88%	0.55%	5.92%	9.00%	-7.11%	4.77%	-	-
Horiz. %	98.42%	112.97%	112.36%	106.08%	97.32%	104.77%	100.00%	-
Tax	-96,752	-91,477	-87,764	-81,698	-79,272	-62,045	-70,445	23.53%
YoY %	-5.77%	-4.23%	-7.42%	-3.06%	-27.77%	11.92%	-	-
Horiz. %	137.34%	129.86%	124.59%	115.97%	112.53%	88.08%	100.00%	-
NP	339,524	409,297	410,281	388,498	352,100	402,352	372,821	-6.04%
YoY %	-17.05%	-0.24%	5.61%	10.34%	-12.49%	7.92%	-	-
Horiz. %	91.07%	109.78%	110.05%	104.20%	94.44%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	253,404	327,085	329,574	313,570	280,184	334,593	304,053	-11.42%
YoY %	-22.53%	-0.76%	5.10%	11.92%	-16.26%	10.04%	-	-
Horiz. %	83.34%	107.57%	108.39%	103.13%	92.15%	110.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	18.27%	17.62%	17.38%	18.38%	13.36%	15.89%	-
YoY %	21.40%	3.69%	1.38%	-5.44%	37.57%	-15.92%	-	-
Horiz. %	139.58%	114.98%	110.89%	109.38%	115.67%	84.08%	100.00%	-
Total Cost	2,769,428	2,341,085	2,348,768	2,363,024	2,339,556	2,100,614	2,159,661	18.01%
YoY %	18.30%	-0.33%	-0.60%	1.00%	11.37%	-2.73%	-	-
Horiz. %	128.23%	108.40%	108.76%	109.42%	108.33%	97.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,692,422	1,626,483	1,657,407	1,566,550	1,534,213	1,471,498	1,413,545	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.06%	117.25%	110.82%	108.54%	104.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	213,515	156,996	209,268	94,181	188,247	146,837	194,259	6.49%
YoY %	36.00%	-24.98%	122.20%	-49.97%	28.20%	-24.41%	-	-
Horiz. %	109.91%	80.82%	107.73%	48.48%	96.91%	75.59%	100.00%	-
Div Payout %	84.26%	48.00%	63.50%	30.04%	67.19%	43.89%	63.89%	-
YoY %	75.54%	-24.41%	111.38%	-55.29%	53.09%	-31.30%	-	-
Horiz. %	131.88%	75.13%	99.39%	47.02%	105.17%	68.70%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,692,422	1,626,483	1,657,407	1,566,550	1,534,213	1,471,498	1,413,545	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.06%	117.25%	110.82%	108.54%	104.10%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,903	327,903	327,903	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	10.92%	14.88%	14.87%	14.12%	13.08%	16.08%	14.72%	-
YoY %	-26.61%	0.07%	5.31%	7.95%	-18.66%	9.24%	-	-
Horiz. %	74.18%	101.09%	101.02%	95.92%	88.86%	109.24%	100.00%	-
ROE	14.97%	20.11%	19.88%	20.02%	18.26%	22.74%	21.51%	-
YoY %	-25.56%	1.16%	-0.70%	9.64%	-19.70%	5.72%	-	-
Horiz. %	69.60%	93.49%	92.42%	93.07%	84.89%	105.72%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	990.13	875.94	878.95	876.45	857.91	801.15	816.96	13.66%
YoY %	13.04%	-0.34%	0.29%	2.16%	7.08%	-1.94%	-	-
Horiz. %	121.20%	107.22%	107.59%	107.28%	105.01%	98.06%	100.00%	-
EPS	80.72	104.20	105.00	99.92	89.32	107.77	98.13	-12.19%
YoY %	-22.53%	-0.76%	5.08%	11.87%	-17.12%	9.82%	-	-
Horiz. %	82.26%	106.19%	107.00%	101.82%	91.02%	109.82%	100.00%	-
DPS	68.00	50.00	66.67	30.00	60.00	47.00	62.67	5.58%
YoY %	36.00%	-25.00%	122.23%	-50.00%	27.66%	-25.00%	-	-
Horiz. %	108.50%	79.78%	106.38%	47.87%	95.74%	75.00%	100.00%	-
NAPS	5.39	5.18	5.28	4.99	4.89	4.71	4.56	11.78%
YoY %	4.05%	-1.89%	5.81%	2.04%	3.82%	3.29%	-	-
Horiz. %	118.20%	113.60%	115.79%	109.43%	107.24%	103.29%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	948.13	838.78	841.42	839.13	820.87	763.33	772.33	14.63%
YoY %	13.04%	-0.31%	0.27%	2.22%	7.54%	-1.17%	-	-
Horiz. %	122.76%	108.60%	108.95%	108.65%	106.28%	98.83%	100.00%	-
EPS	77.28	99.75	100.51	95.63	85.45	102.04	92.73	-11.43%
YoY %	-22.53%	-0.76%	5.10%	11.91%	-16.26%	10.04%	-	-
Horiz. %	83.34%	107.57%	108.39%	103.13%	92.15%	110.04%	100.00%	-
DPS	65.12	47.88	63.82	28.72	57.41	44.78	59.24	6.50%
YoY %	36.01%	-24.98%	122.21%	-49.97%	28.20%	-24.41%	-	-
Horiz. %	109.93%	80.82%	107.73%	48.48%	96.91%	75.59%	100.00%	-
NAPS	5.1614	4.9603	5.0546	4.7775	4.6789	4.4876	4.3109	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.06%	117.25%	110.82%	108.54%	104.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	10.32	11.28	9.96	8.50	10.64	11.36	10.88	-
P/RPS	1.04	1.29	1.13	0.97	1.24	1.42	1.33	-15.11%
YoY %	-19.38%	14.16%	16.49%	-21.77%	-12.68%	6.77%	-	-
Horiz. %	78.20%	96.99%	84.96%	72.93%	93.23%	106.77%	100.00%	-
P/EPS	12.79	10.83	9.49	8.51	11.91	10.61	11.09	9.96%
YoY %	18.10%	14.12%	11.52%	-28.55%	12.25%	-4.33%	-	-
Horiz. %	115.33%	97.66%	85.57%	76.74%	107.39%	95.67%	100.00%	-
EY	7.82	9.23	10.54	11.75	8.39	9.43	9.02	-9.07%
YoY %	-15.28%	-12.43%	-10.30%	40.05%	-11.03%	4.55%	-	-
Horiz. %	86.70%	102.33%	116.85%	130.27%	93.02%	104.55%	100.00%	-
DY	6.59	4.43	6.69	3.53	5.64	4.14	5.76	9.38%
YoY %	48.76%	-33.78%	89.52%	-37.41%	36.23%	-28.12%	-	-
Horiz. %	114.41%	76.91%	116.15%	61.28%	97.92%	71.88%	100.00%	-
P/NAPS	1.91	2.18	1.89	1.70	2.18	2.41	2.39	-13.87%
YoY %	-12.39%	15.34%	11.18%	-22.02%	-9.54%	0.84%	-	-
Horiz. %	79.92%	91.21%	79.08%	71.13%	91.21%	100.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	29/08/19	28/05/19	18/02/19	12/11/18	28/08/18	24/04/18	-
Price	10.64	10.50	10.76	9.42	10.56	11.46	11.00	-
P/RPS	1.07	1.20	1.22	1.07	1.23	1.43	1.35	-14.34%
YoY %	-10.83%	-1.64%	14.02%	-13.01%	-13.99%	5.93%	-	-
Horiz. %	79.26%	88.89%	90.37%	79.26%	91.11%	105.93%	100.00%	-
P/EPS	13.18	10.08	10.25	9.43	11.82	10.70	11.21	11.38%
YoY %	30.75%	-1.66%	8.70%	-20.22%	10.47%	-4.55%	-	-
Horiz. %	117.57%	89.92%	91.44%	84.12%	105.44%	95.45%	100.00%	-
EY	7.58	9.92	9.76	10.60	8.46	9.35	8.92	-10.27%
YoY %	-23.59%	1.64%	-7.92%	25.30%	-9.52%	4.82%	-	-
Horiz. %	84.98%	111.21%	109.42%	118.83%	94.84%	104.82%	100.00%	-
DY	6.39	4.76	6.20	3.18	5.68	4.10	5.70	7.90%
YoY %	34.24%	-23.23%	94.97%	-44.01%	38.54%	-28.07%	-	-
Horiz. %	112.11%	83.51%	108.77%	55.79%	99.65%	71.93%	100.00%	-
P/NAPS	1.97	2.03	2.04	1.89	2.16	2.43	2.41	-12.56%
YoY %	-2.96%	-0.49%	7.94%	-12.50%	-11.11%	0.83%	-	-
Horiz. %	81.74%	84.23%	84.65%	78.42%	89.63%	100.83%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:25:00

ADX

5 Mins

SELL

2024-05-14 16:20:00

ADX

5 Mins

BUY

2024-05-14 16:10:00

EMA 5

10 Mins

SELL

2024-05-14 16:00:00

EMA 5

30 Mins

SELL

2024-05-14 15:55:00

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

478

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

465

HLIND

HONG LEONG INDUSTRIES BHD

442

GENTING

GENTING BHD

426

SENDAI

EVERSENDAI CORPORATION BERHAD

373

YTL

YTL CORPORATION BHD

304

GENM

GENTING MALAYSIA BERHAD

298

TOPGLOV

TOP GLOVE CORPORATION BHD

266

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

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