[HLIND] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 33.44%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,617,026 1,061,998 519,119 2,138,898 1,611,098 1,060,045 524,487 111.68%
PBT 245,845 163,077 66,949 300,500 230,447 162,191 74,997 120.51%
Tax -38,848 -25,651 -12,719 -81,978 -66,174 -54,213 -14,919 89.16%
NP 206,997 137,426 54,230 218,522 164,273 107,978 60,078 127.94%
-
NP to SH 177,728 119,075 44,822 173,232 129,821 83,789 48,169 138.58%
-
Tax Rate 15.80% 15.73% 19.00% 27.28% 28.72% 33.43% 19.89% -
Total Cost 1,410,029 924,572 464,889 1,920,376 1,446,825 952,067 464,409 109.53%
-
Net Worth 1,319,930 1,279,878 1,255,509 1,187,154 1,190,282 1,141,035 1,313,700 0.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 129,525 40,092 40,102 89,421 89,425 37,006 37,005 130.35%
Div Payout % 72.88% 33.67% 89.47% 51.62% 68.88% 44.17% 76.82% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,319,930 1,279,878 1,255,509 1,187,154 1,190,282 1,141,035 1,313,700 0.31%
NOSH 308,394 308,404 308,479 308,351 308,363 308,387 308,380 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.80% 12.94% 10.45% 10.22% 10.20% 10.19% 11.45% -
ROE 13.46% 9.30% 3.57% 14.59% 10.91% 7.34% 3.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 524.34 344.35 168.28 693.66 522.47 343.74 170.08 111.67%
EPS 57.63 38.61 14.53 56.18 42.10 27.17 15.62 138.57%
DPS 42.00 13.00 13.00 29.00 29.00 12.00 12.00 130.34%
NAPS 4.28 4.15 4.07 3.85 3.86 3.70 4.26 0.31%
Adjusted Per Share Value based on latest NOSH - 308,316
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 513.78 337.43 164.94 679.59 511.89 336.81 166.64 111.69%
EPS 56.47 37.83 14.24 55.04 41.25 26.62 15.30 138.63%
DPS 41.15 12.74 12.74 28.41 28.41 11.76 11.76 130.30%
NAPS 4.1938 4.0665 3.9891 3.7719 3.7819 3.6254 4.174 0.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.82 5.93 5.70 4.43 4.48 4.49 8.42 -
P/RPS 1.30 1.72 3.39 0.64 0.86 1.31 4.95 -58.95%
P/EPS 11.83 15.36 39.23 7.89 10.64 16.53 53.91 -63.58%
EY 8.45 6.51 2.55 12.68 9.40 6.05 1.86 174.04%
DY 6.16 2.19 2.28 6.55 6.47 2.67 1.43 164.51%
P/NAPS 1.59 1.43 1.40 1.15 1.16 1.21 1.98 -13.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/04/16 02/02/16 17/11/15 21/08/15 21/04/15 22/01/15 11/11/14 -
Price 6.84 5.62 6.20 4.99 4.80 4.35 4.62 -
P/RPS 1.30 1.63 3.68 0.72 0.92 1.27 2.72 -38.84%
P/EPS 11.87 14.56 42.67 8.88 11.40 16.01 29.58 -45.56%
EY 8.43 6.87 2.34 11.26 8.77 6.25 3.38 83.80%
DY 6.14 2.31 2.10 5.81 6.04 2.76 2.60 77.24%
P/NAPS 1.60 1.35 1.52 1.30 1.24 1.18 1.08 29.92%

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