[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Apr-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 58.63%

YoY- 27.24%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	1,060,045	524,487	2,058,480	1,522,159	1,015,875	516,529	2,047,040	-35.43%
YoY %	102.11%	-74.52%	35.23%	49.84%	96.67%	-74.77%	-	-
Horiz. %	51.78%	25.62%	100.56%	74.36%	49.63%	25.23%	100.00%	-
PBT	162,191	74,997	237,677	176,335	113,978	56,403	215,373	-17.18%
YoY %	116.26%	-68.45%	34.79%	54.71%	102.08%	-73.81%	-	-
Horiz. %	75.31%	34.82%	110.36%	81.87%	52.92%	26.19%	100.00%	-
Tax	-54,213	-14,919	-29,707	-23,275	-15,664	-8,770	-23,218	75.73%
YoY %	-263.38%	49.78%	-27.63%	-48.59%	-78.61%	62.23%	-	-
Horiz. %	233.50%	64.26%	127.95%	100.25%	67.46%	37.77%	100.00%	-
NP	107,978	60,078	207,970	153,060	98,314	47,633	192,155	-31.83%
YoY %	79.73%	-71.11%	35.87%	55.68%	106.40%	-75.21%	-	-
Horiz. %	56.19%	31.27%	108.23%	79.65%	51.16%	24.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,789	48,169	167,502	124,024	78,182	36,074	147,591	-31.36%
YoY %	73.95%	-71.24%	35.06%	58.63%	116.73%	-75.56%	-	-
Horiz. %	56.77%	32.64%	113.49%	84.03%	52.97%	24.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.43%	19.89%	12.50%	13.20%	13.74%	15.55%	10.78%	-
YoY %	68.07%	59.12%	-5.30%	-3.93%	-11.64%	44.25%	-	-
Horiz. %	310.11%	184.51%	115.96%	122.45%	127.46%	144.25%	100.00%	-
Total Cost	952,067	464,409	1,850,510	1,369,099	917,561	468,896	1,854,885	-35.81%
YoY %	105.01%	-74.90%	35.16%	49.21%	95.69%	-74.72%	-	-
Horiz. %	51.33%	25.04%	99.76%	73.81%	49.47%	25.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,141,035	1,313,700	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	-1.58%
YoY %	-13.14%	4.16%	-0.49%	3.77%	1.05%	3.41%	-	-
Horiz. %	97.63%	112.40%	107.91%	108.44%	104.50%	103.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	37,006	37,005	77,090	77,090	30,841	30,832	80,178	-40.19%
YoY %	0.00%	-52.00%	0.00%	149.96%	0.03%	-61.55%	-	-
Horiz. %	46.15%	46.15%	96.15%	96.15%	38.47%	38.45%	100.00%	-
Div Payout %	44.17%	76.82%	46.02%	62.16%	39.45%	85.47%	54.33%	-
YoY %	-42.50%	66.93%	-25.97%	57.57%	-53.84%	57.32%	-	-
Horiz. %	81.30%	141.40%	84.70%	114.41%	72.61%	157.32%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,141,035	1,313,700	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	-1.58%
YoY %	-13.14%	4.16%	-0.49%	3.77%	1.05%	3.41%	-	-
Horiz. %	97.63%	112.40%	107.91%	108.44%	104.50%	103.41%	100.00%	-
NOSH	308,387	308,380	308,361	308,363	308,410	308,324	308,380	0.00%
YoY %	0.00%	0.01%	-0.00%	-0.02%	0.03%	-0.02%	-	-
Horiz. %	100.00%	100.00%	99.99%	99.99%	100.01%	99.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	10.19%	11.45%	10.10%	10.06%	9.68%	9.22%	9.39%	-
YoY %	-11.00%	13.37%	0.40%	3.93%	4.99%	-1.81%	-	-
Horiz. %	108.52%	121.94%	107.56%	107.14%	103.09%	98.19%	100.00%	-
ROE	7.34%	3.67%	13.28%	9.79%	6.40%	2.98%	12.63%	-
YoY %	100.00%	-72.36%	35.65%	52.97%	114.77%	-76.41%	-	-
Horiz. %	58.12%	29.06%	105.15%	77.51%	50.67%	23.59%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	343.74	170.08	667.55	493.62	329.39	167.53	663.80	-35.43%
YoY %	102.10%	-74.52%	35.24%	49.86%	96.62%	-74.76%	-	-
Horiz. %	51.78%	25.62%	100.56%	74.36%	49.62%	25.24%	100.00%	-
EPS	27.17	15.62	54.32	40.22	25.35	11.70	47.86	-31.36%
YoY %	73.94%	-71.24%	35.06%	58.66%	116.67%	-75.55%	-	-
Horiz. %	56.77%	32.64%	113.50%	84.04%	52.97%	24.45%	100.00%	-
DPS	12.00	12.00	25.00	25.00	10.00	10.00	26.00	-40.19%
YoY %	0.00%	-52.00%	0.00%	150.00%	0.00%	-61.54%	-	-
Horiz. %	46.15%	46.15%	96.15%	96.15%	38.46%	38.46%	100.00%	-
NAPS	3.70	4.26	4.09	4.11	3.96	3.92	3.79	-1.58%
YoY %	-13.15%	4.16%	-0.49%	3.79%	1.02%	3.43%	-	-
Horiz. %	97.63%	112.40%	107.92%	108.44%	104.49%	103.43%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,285
RPS	323.28	159.95	627.77	464.21	309.81	157.52	624.28	-35.43%
YoY %	102.11%	-74.52%	35.23%	49.84%	96.68%	-74.77%	-	-
Horiz. %	51.78%	25.62%	100.56%	74.36%	49.63%	25.23%	100.00%	-
EPS	25.55	14.69	51.08	37.82	23.84	11.00	45.01	-31.37%
YoY %	73.93%	-71.24%	35.06%	58.64%	116.73%	-75.56%	-	-
Horiz. %	56.77%	32.64%	113.49%	84.03%	52.97%	24.44%	100.00%	-
DPS	11.29	11.29	23.51	23.51	9.41	9.40	24.45	-40.17%
YoY %	0.00%	-51.98%	0.00%	149.84%	0.11%	-61.55%	-	-
Horiz. %	46.18%	46.18%	96.16%	96.16%	38.49%	38.45%	100.00%	-
NAPS	3.4798	4.0064	3.8463	3.8651	3.7246	3.6859	3.5644	-1.58%
YoY %	-13.14%	4.16%	-0.49%	3.77%	1.05%	3.41%	-	-
Horiz. %	97.63%	112.40%	107.91%	108.44%	104.49%	103.41%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.49	8.42	6.68	6.47	4.84	5.42	4.52	-
P/RPS	1.31	4.95	1.00	1.31	1.47	3.24	0.68	54.64%
YoY %	-73.54%	395.00%	-23.66%	-10.88%	-54.63%	376.47%	-	-
Horiz. %	192.65%	727.94%	147.06%	192.65%	216.18%	476.47%	100.00%	-
P/EPS	16.53	53.91	12.30	16.09	19.09	46.32	9.44	45.13%
YoY %	-69.34%	338.29%	-23.56%	-15.72%	-58.79%	390.68%	-	-
Horiz. %	175.11%	571.08%	130.30%	170.44%	202.22%	490.68%	100.00%	-
EY	6.05	1.86	8.13	6.22	5.24	2.16	10.59	-31.07%
YoY %	225.27%	-77.12%	30.71%	18.70%	142.59%	-79.60%	-	-
Horiz. %	57.13%	17.56%	76.77%	58.73%	49.48%	20.40%	100.00%	-
DY	2.67	1.43	3.74	3.86	2.07	1.85	5.75	-39.95%
YoY %	86.71%	-61.76%	-3.11%	86.47%	11.89%	-67.83%	-	-
Horiz. %	46.43%	24.87%	65.04%	67.13%	36.00%	32.17%	100.00%	-
P/NAPS	1.21	1.98	1.63	1.57	1.22	1.38	1.19	1.11%
YoY %	-38.89%	21.47%	3.82%	28.69%	-11.59%	15.97%	-	-
Horiz. %	101.68%	166.39%	136.97%	131.93%	102.52%	115.97%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	11/11/14	25/08/14	28/04/14	28/01/14	22/11/13	26/08/13	-
Price	4.35	4.62	7.08	6.50	5.31	5.19	5.15	-
P/RPS	1.27	2.72	1.06	1.32	1.61	3.10	0.78	38.27%
YoY %	-53.31%	156.60%	-19.70%	-18.01%	-48.06%	297.44%	-	-
Horiz. %	162.82%	348.72%	135.90%	169.23%	206.41%	397.44%	100.00%	-
P/EPS	16.01	29.58	13.03	16.16	20.95	44.36	10.76	30.23%
YoY %	-45.88%	127.01%	-19.37%	-22.86%	-52.77%	312.27%	-	-
Horiz. %	148.79%	274.91%	121.10%	150.19%	194.70%	412.27%	100.00%	-
EY	6.25	3.38	7.67	6.19	4.77	2.25	9.29	-23.16%
YoY %	84.91%	-55.93%	23.91%	29.77%	112.00%	-75.78%	-	-
Horiz. %	67.28%	36.38%	82.56%	66.63%	51.35%	24.22%	100.00%	-
DY	2.76	2.60	3.53	3.85	1.88	1.93	5.05	-33.07%
YoY %	6.15%	-26.35%	-8.31%	104.79%	-2.59%	-61.78%	-	-
Horiz. %	54.65%	51.49%	69.90%	76.24%	37.23%	38.22%	100.00%	-
P/NAPS	1.18	1.08	1.73	1.58	1.34	1.32	1.36	-9.00%
YoY %	9.26%	-37.57%	9.49%	17.91%	1.52%	-2.94%	-	-
Horiz. %	86.76%	79.41%	127.21%	116.18%	98.53%	97.06%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 14:30:00

EMA 5

10 Mins

SELL

2024-06-25 14:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-25 14:30:00

EMA 5

30 Mins

SELL

2024-06-25 12:00:00

EMA 5

Hourly

SELL

2024-06-25 11:00:00

EMA 5

Hourly

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,397,100

HSI-HUZ

0.20

-0.005

292,800,100

HSI-HU8

0.08

0.00

183,904,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,269,600

HSI-CXV

0.14

-0.005

85,255,000

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

69,492,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,224,900

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

886,300

TENAGA

13.98

+0.26

5,611,400

HLFG

17.20

+0.14

109,900

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

ALLIANZ

22.16

+0.14

6,200

HARTA

3.27

+0.10

1,899,200

MASTER

4.19

+0.09

41,700

MAHSING

1.75

+0.08

20,822,200

More gainer Stocks

NESTLE

122.20

-0.80

6,500

PETGAS

18.00

-0.34

311,600

AJI

15.10

-0.24

101,200

KESM

7.18

-0.23

20,300

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

MCEHLDG

1.71

-0.17

1,504,600

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

658,500

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