[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	987.80	873.88	876.63	874.24	855.22	795.27	804.64	14.63%
YoY %	13.04%	-0.31%	0.27%	2.22%	7.54%	-1.16%	-	-
Horiz. %	122.76%	108.61%	108.95%	108.65%	106.29%	98.84%	100.00%	-
EPS	80.51	103.92	104.72	99.63	89.02	106.31	96.61	-11.43%
YoY %	-22.53%	-0.76%	5.11%	11.92%	-16.26%	10.04%	-	-
Horiz. %	83.34%	107.57%	108.39%	103.13%	92.14%	110.04%	100.00%	-
DPS	67.84	49.88	66.49	29.92	59.81	46.65	61.72	6.49%
YoY %	36.01%	-24.98%	122.23%	-49.97%	28.21%	-24.42%	-	-
Horiz. %	109.92%	80.82%	107.73%	48.48%	96.91%	75.58%	100.00%	-
NAPS	5.3773	5.1678	5.2661	4.9774	4.8746	4.6754	4.4912	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.07%	117.25%	110.83%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos