[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	695.97	522.44	343.78	172.54	668.07	493.14	323.88	66.59%
YoY %	33.22%	51.97%	99.25%	-74.17%	35.47%	52.26%	-	-
Horiz. %	214.89%	161.31%	106.14%	53.27%	206.27%	152.26%	100.00%	-
EPS	31.44	63.33	40.69	19.75	75.40	54.20	36.31	-9.16%
YoY %	-50.36%	55.64%	106.03%	-73.81%	39.11%	49.27%	-	-
Horiz. %	86.59%	174.41%	112.06%	54.39%	207.66%	149.27%	100.00%	-
DPS	42.48	42.40	14.12	14.11	39.50	39.50	12.23	129.52%
YoY %	0.19%	200.28%	0.07%	-64.28%	0.00%	222.98%	-	-
Horiz. %	347.34%	346.69%	115.45%	115.37%	322.98%	322.98%	100.00%	-
NAPS	3.8706	4.504	4.2734	4.1969	3.9692	4.0254	3.9032	-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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

371

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

PTRANS

PERAK TRANSIT BERHAD

333

HLIND

HONG LEONG INDUSTRIES BHD

329

SNS

SNS NETWORK TECHNOLOGY BERHAD

284

MYEG

MY E.G. SERVICES BHD

265

YTL

YTL CORPORATION BHD

245

DNEX

DAGANG NEXCHANGE BERHAD

229

PBBANK

PUBLIC BANK BHD

205

Daily Stocks

INGENIEU

0.11

0.00

40,959,800

SNS

0.49

+0.02

8,631,300

VELESTO

0.27

+0.005

6,209,300

SENDAI

0.47

+0.01

5,980,500

0.15

+0.005

4,367,000

BPURI

0.075

+0.005

4,023,400

SENDAI-WA

0.245

+0.005

3,771,100

YTLPOWR-C53

0.25

+0.005

3,703,900

TANCO-WC

0.54

0.00

2,690,000

EKOVEST

0.455

0.00

2,321,800

More active Stocks

CARLSBG

19.00

+0.30

14,300

NESTLE

128.20

+0.20

500

PANAMY

19.30

+0.18

1,300

CHGP

2.54

+0.13

160,900

AIRPORT

10.28

+0.08

23,800

HLBANK

19.42

+0.08

4,900

LUXCHEM

0.635

+0.06

2,257,700

YTLPOWR

4.97

+0.06

1,503,300

FAVCO

2.22

+0.06

67,100

PETGAS

18.20

+0.06

400

More gainer Stocks

AJI

19.60

-0.44

69,300

DLADY

34.24

-0.26

600

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PERTAMA

2.32

-0.08

474,200

QUALITY

1.06

-0.08

100

KUAISHO-C17

0.10

-0.055

70,000

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