[HLIND] QoQ Cumulative 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- 123.83%

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
Cumulative Result
Revenue	777,238	2,750,382	2,069,287	1,375,761	672,914	2,502,966	1,899,362	-44.85%
YoY %	-71.74%	32.91%	50.41%	104.45%	-73.12%	31.78%	-	-
Horiz. %	40.92%	144.81%	108.95%	72.43%	35.43%	131.78%	100.00%	-
PBT	109,069	500,774	373,534	235,098	107,843	464,397	332,450	-52.39%
YoY %	-78.22%	34.06%	58.88%	118.00%	-76.78%	39.69%	-	-
Horiz. %	32.81%	150.63%	112.36%	70.72%	32.44%	139.69%	100.00%	-
Tax	-24,188	-91,477	-65,823	-40,849	-19,818	-62,045	-52,834	-40.57%
YoY %	73.56%	-38.97%	-61.14%	-106.12%	68.06%	-17.43%	-	-
Horiz. %	45.78%	173.14%	124.58%	77.32%	37.51%	117.43%	100.00%	-
NP	84,881	409,297	307,711	194,249	88,025	402,352	279,616	-54.79%
YoY %	-79.26%	33.01%	58.41%	120.67%	-78.12%	43.89%	-	-
Horiz. %	30.36%	146.38%	110.05%	69.47%	31.48%	143.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,351	327,085	247,181	156,785	70,046	334,593	228,040	-57.39%
YoY %	-80.63%	32.33%	57.66%	123.83%	-79.07%	46.73%	-	-
Horiz. %	27.78%	143.43%	108.39%	68.75%	30.72%	146.73%	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	692,357	2,341,085	1,761,576	1,181,512	584,889	2,100,614	1,619,746	-43.22%
YoY %	-70.43%	32.90%	49.10%	102.01%	-72.16%	29.69%	-	-
Horiz. %	42.74%	144.53%	108.76%	72.94%	36.11%	129.69%	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	53,378	156,996	156,951	47,090	47,061	146,837	145,694	-48.76%
YoY %	-66.00%	0.03%	233.30%	0.06%	-67.95%	0.78%	-	-
Horiz. %	36.64%	107.76%	107.73%	32.32%	32.30%	100.78%	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	3.74%	20.11%	14.91%	10.01%	4.57%	22.74%	16.13%	-
YoY %	-81.40%	34.88%	48.95%	119.04%	-79.90%	40.98%	-	-
Horiz. %	23.19%	124.67%	92.44%	62.06%	28.33%	140.98%	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	247.53	875.94	659.21	438.23	214.48	801.15	612.72	-45.32%
YoY %	-71.74%	32.88%	50.43%	104.32%	-73.23%	30.75%	-	-
Horiz. %	40.40%	142.96%	107.59%	71.52%	35.00%	130.75%	100.00%	-
EPS	20.18	104.20	78.75	49.96	22.33	107.77	73.60	-57.76%
YoY %	-80.63%	32.32%	57.63%	123.73%	-79.28%	46.43%	-	-
Horiz. %	27.42%	141.58%	107.00%	67.88%	30.34%	146.43%	100.00%	-
DPS	17.00	50.00	50.00	15.00	15.00	47.00	47.00	-49.20%
YoY %	-66.00%	0.00%	233.33%	0.00%	-68.09%	0.00%	-	-
Horiz. %	36.17%	106.38%	106.38%	31.91%	31.91%	100.00%	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	246.95	873.88	657.47	437.12	213.80	795.27	603.48	-44.85%
YoY %	-71.74%	32.92%	50.41%	104.45%	-73.12%	31.78%	-	-
Horiz. %	40.92%	144.81%	108.95%	72.43%	35.43%	131.78%	100.00%	-
EPS	20.13	103.92	78.54	49.82	22.26	106.31	72.45	-57.38%
YoY %	-80.63%	32.31%	57.65%	123.81%	-79.06%	46.74%	-	-
Horiz. %	27.78%	143.44%	108.41%	68.76%	30.72%	146.74%	100.00%	-
DPS	16.96	49.88	49.87	14.96	14.95	46.65	46.29	-48.76%
YoY %	-66.00%	0.02%	233.36%	0.07%	-67.95%	0.78%	-	-
Horiz. %	36.64%	107.76%	107.73%	32.32%	32.30%	100.78%	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	4.17	1.29	1.51	1.94	4.96	1.42	1.78	76.30%
YoY %	223.26%	-14.57%	-22.16%	-60.89%	249.30%	-20.22%	-	-
Horiz. %	234.27%	72.47%	84.83%	108.99%	278.65%	79.78%	100.00%	-
P/EPS	51.15	10.83	12.65	17.02	47.66	10.61	14.79	128.51%
YoY %	372.30%	-14.39%	-25.68%	-64.29%	349.20%	-28.26%	-	-
Horiz. %	345.84%	73.23%	85.53%	115.08%	322.24%	71.74%	100.00%	-
EY	1.96	9.23	7.91	5.88	2.10	9.43	6.76	-56.16%
YoY %	-78.76%	16.69%	34.52%	180.00%	-77.73%	39.50%	-	-
Horiz. %	28.99%	136.54%	117.01%	86.98%	31.07%	139.50%	100.00%	-
DY	1.65	4.43	5.02	1.76	1.41	4.14	4.32	-47.32%
YoY %	-62.75%	-11.75%	185.23%	24.82%	-65.94%	-4.17%	-	-
Horiz. %	38.19%	102.55%	116.20%	40.74%	32.64%	95.83%	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	4.30	1.20	1.63	2.15	4.92	1.43	1.80	78.60%
YoY %	258.33%	-26.38%	-24.19%	-56.30%	244.06%	-20.56%	-	-
Horiz. %	238.89%	66.67%	90.56%	119.44%	273.33%	79.44%	100.00%	-
P/EPS	52.74	10.08	13.66	18.86	47.30	10.70	14.95	131.56%
YoY %	423.21%	-26.21%	-27.57%	-60.13%	342.06%	-28.43%	-	-
Horiz. %	352.78%	67.42%	91.37%	126.15%	316.39%	71.57%	100.00%	-
EY	1.90	9.92	7.32	5.30	2.11	9.35	6.69	-56.76%
YoY %	-80.85%	35.52%	38.11%	151.18%	-77.43%	39.76%	-	-
Horiz. %	28.40%	148.28%	109.42%	79.22%	31.54%	139.76%	100.00%	-
DY	1.60	4.76	4.65	1.59	1.42	4.10	4.27	-47.99%
YoY %	-66.39%	2.37%	192.45%	11.97%	-65.37%	-3.98%	-	-
Horiz. %	37.47%	111.48%	108.90%	37.24%	33.26%	96.02%	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