[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

08-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- -73.8%

YoY- 44.5%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	2,282,115	1,713,103	1,127,279	565,754	2,190,629	1,617,026	1,061,998	66.60%
YoY %	33.22%	51.97%	99.25%	-74.17%	35.47%	52.26%	-	-
Horiz. %	214.89%	161.31%	106.15%	53.27%	206.27%	152.26%	100.00%	-
PBT	192,309	285,022	182,420	91,441	343,144	245,845	163,077	11.63%
YoY %	-32.53%	56.24%	99.49%	-73.35%	39.58%	50.75%	-	-
Horiz. %	117.93%	174.78%	111.86%	56.07%	210.42%	150.75%	100.00%	-
Tax	-41,350	-41,514	-26,059	-14,132	-52,564	-38,848	-25,651	37.52%
YoY %	0.40%	-59.31%	-84.40%	73.11%	-35.31%	-51.45%	-	-
Horiz. %	161.20%	161.84%	101.59%	55.09%	204.92%	151.45%	100.00%	-
NP	150,959	243,508	156,361	77,309	290,580	206,997	137,426	6.46%
YoY %	-38.01%	55.73%	102.25%	-73.39%	40.38%	50.62%	-	-
Horiz. %	109.85%	177.19%	113.78%	56.26%	211.44%	150.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,087	207,656	133,433	64,766	247,223	177,728	119,075	-9.17%
YoY %	-50.36%	55.63%	106.02%	-73.80%	39.10%	49.26%	-	-
Horiz. %	86.57%	174.39%	112.06%	54.39%	207.62%	149.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.50%	14.57%	14.29%	15.45%	15.32%	15.80%	15.73%	-
YoY %	47.56%	1.96%	-7.51%	0.85%	-3.04%	0.45%	-	-
Horiz. %	136.68%	92.63%	90.85%	98.22%	97.39%	100.45%	100.00%	-
Total Cost	2,131,156	1,469,595	970,918	488,445	1,900,049	1,410,029	924,572	74.58%
YoY %	45.02%	51.36%	98.78%	-74.29%	34.75%	52.51%	-	-
Horiz. %	230.50%	158.95%	105.01%	52.83%	205.51%	152.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,269,175	1,476,881	1,401,257	1,376,161	1,301,498	1,319,930	1,279,878	-0.55%
YoY %	-14.06%	5.40%	1.82%	5.74%	-1.40%	3.13%	-	-
Horiz. %	99.16%	115.39%	109.48%	107.52%	101.69%	103.13%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	139,299	139,036	46,297	46,283	129,533	129,525	40,092	129.57%
YoY %	0.19%	200.31%	0.03%	-64.27%	0.01%	223.07%	-	-
Horiz. %	347.45%	346.79%	115.48%	115.44%	323.09%	323.07%	100.00%	-
Div Payout %	135.13%	66.96%	34.70%	71.46%	52.40%	72.88%	33.67%	-
YoY %	101.81%	92.97%	-51.44%	36.37%	-28.10%	116.45%	-	-
Horiz. %	401.34%	198.87%	103.06%	212.24%	155.63%	216.45%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	1,269,175	1,476,881	1,401,257	1,376,161	1,301,498	1,319,930	1,279,878	-0.55%
YoY %	-14.06%	5.40%	1.82%	5.74%	-1.40%	3.13%	-	-
Horiz. %	99.16%	115.39%	109.48%	107.52%	101.69%	103.13%	100.00%	-
NOSH	327,905	327,905	327,905	308,556	308,411	308,394	308,404	4.17%
YoY %	0.00%	0.00%	6.27%	0.05%	0.01%	-0.00%	-	-
Horiz. %	106.32%	106.32%	106.32%	100.05%	100.00%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	6.61%	14.21%	13.87%	13.66%	13.26%	12.80%	12.94%	-
YoY %	-53.48%	2.45%	1.54%	3.02%	3.59%	-1.08%	-	-
Horiz. %	51.08%	109.81%	107.19%	105.56%	102.47%	98.92%	100.00%	-
ROE	8.12%	14.06%	9.52%	4.71%	19.00%	13.46%	9.30%	-
YoY %	-42.25%	47.69%	102.12%	-75.21%	41.16%	44.73%	-	-
Horiz. %	87.31%	151.18%	102.37%	50.65%	204.30%	144.73%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	737.22	554.45	365.23	183.36	710.29	524.34	344.35	66.18%
YoY %	32.96%	51.81%	99.19%	-74.19%	35.46%	52.27%	-	-
Horiz. %	214.09%	161.01%	106.06%	53.25%	206.27%	152.27%	100.00%	-
EPS	33.37	67.27	43.26	20.99	80.16	57.63	38.61	-9.27%
YoY %	-50.39%	55.50%	106.10%	-73.81%	39.09%	49.26%	-	-
Horiz. %	86.43%	174.23%	112.04%	54.36%	207.61%	149.26%	100.00%	-
DPS	45.00	45.00	15.00	15.00	42.00	42.00	13.00	129.00%
YoY %	0.00%	200.00%	0.00%	-64.29%	0.00%	223.08%	-	-
Horiz. %	346.15%	346.15%	115.38%	115.38%	323.08%	323.08%	100.00%	-
NAPS	4.10	4.78	4.54	4.46	4.22	4.28	4.15	-0.80%
YoY %	-14.23%	5.29%	1.79%	5.69%	-1.40%	3.13%	-	-
Horiz. %	98.80%	115.18%	109.40%	107.47%	101.69%	103.13%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 308,556
RPS	725.09	544.30	358.17	179.76	696.03	513.78	337.43	66.59%
YoY %	33.22%	51.97%	99.25%	-74.17%	35.47%	52.26%	-	-
Horiz. %	214.89%	161.31%	106.15%	53.27%	206.27%	152.26%	100.00%	-
EPS	32.75	65.98	42.40	20.58	78.55	56.47	37.83	-9.17%
YoY %	-50.36%	55.61%	106.03%	-73.80%	39.10%	49.27%	-	-
Horiz. %	86.57%	174.41%	112.08%	54.40%	207.64%	149.27%	100.00%	-
DPS	44.26	44.18	14.71	14.71	41.16	41.15	12.74	129.55%
YoY %	0.18%	200.34%	0.00%	-64.26%	0.02%	223.00%	-	-
Horiz. %	347.41%	346.78%	115.46%	115.46%	323.08%	323.00%	100.00%	-
NAPS	4.0325	4.6925	4.4522	4.3725	4.1352	4.1938	4.0665	-0.55%
YoY %	-14.06%	5.40%	1.82%	5.74%	-1.40%	3.13%	-	-
Horiz. %	99.16%	115.39%	109.48%	107.52%	101.69%	103.13%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	10.14	9.37	9.40	9.25	8.33	6.82	5.93	-
P/RPS	1.38	1.69	2.57	5.04	1.17	1.30	1.72	-13.66%
YoY %	-18.34%	-34.24%	-49.01%	330.77%	-10.00%	-24.42%	-	-
Horiz. %	80.23%	98.26%	149.42%	293.02%	68.02%	75.58%	100.00%	-
P/EPS	30.45	13.94	21.74	44.07	10.39	11.83	15.36	57.87%
YoY %	118.44%	-35.88%	-50.67%	324.16%	-12.17%	-22.98%	-	-
Horiz. %	198.24%	90.76%	141.54%	286.91%	67.64%	77.02%	100.00%	-
EY	3.28	7.17	4.60	2.27	9.62	8.45	6.51	-36.70%
YoY %	-54.25%	55.87%	102.64%	-76.40%	13.85%	29.80%	-	-
Horiz. %	50.38%	110.14%	70.66%	34.87%	147.77%	129.80%	100.00%	-
DY	4.44	4.80	1.60	1.62	5.04	6.16	2.19	60.25%
YoY %	-7.50%	200.00%	-1.23%	-67.86%	-18.18%	181.28%	-	-
Horiz. %	202.74%	219.18%	73.06%	73.97%	230.14%	281.28%	100.00%	-
P/NAPS	2.47	1.96	2.07	2.07	1.97	1.59	1.43	44.00%
YoY %	26.02%	-5.31%	0.00%	5.08%	23.90%	11.19%	-	-
Horiz. %	172.73%	137.06%	144.76%	144.76%	137.76%	111.19%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	25/04/17	06/02/17	08/11/16	18/08/16	19/04/16	02/02/16	-
Price	9.78	9.75	9.76	9.65	9.48	6.84	5.62	-
P/RPS	1.33	1.76	2.67	5.26	1.33	1.30	1.63	-12.69%
YoY %	-24.43%	-34.08%	-49.24%	295.49%	2.31%	-20.25%	-	-
Horiz. %	81.60%	107.98%	163.80%	322.70%	81.60%	79.75%	100.00%	-
P/EPS	29.37	14.51	22.58	45.97	11.83	11.87	14.56	59.71%
YoY %	102.41%	-35.74%	-50.88%	288.59%	-0.34%	-18.48%	-	-
Horiz. %	201.72%	99.66%	155.08%	315.73%	81.25%	81.52%	100.00%	-
EY	3.41	6.89	4.43	2.18	8.46	8.43	6.87	-37.33%
YoY %	-50.51%	55.53%	103.21%	-74.23%	0.36%	22.71%	-	-
Horiz. %	49.64%	100.29%	64.48%	31.73%	123.14%	122.71%	100.00%	-
DY	4.60	4.62	1.54	1.55	4.43	6.14	2.31	58.34%
YoY %	-0.43%	200.00%	-0.65%	-65.01%	-27.85%	165.80%	-	-
Horiz. %	199.13%	200.00%	66.67%	67.10%	191.77%	265.80%	100.00%	-
P/NAPS	2.39	2.04	2.15	2.16	2.25	1.60	1.35	46.39%
YoY %	17.16%	-5.12%	-0.46%	-4.00%	40.62%	18.52%	-	-
Horiz. %	177.04%	151.11%	159.26%	160.00%	166.67%	118.52%	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