[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

19-Apr-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 49.26%

YoY- 36.9%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	1,127,279	565,754	2,190,629	1,617,026	1,061,998	519,119	2,138,898	-34.62%
YoY %	99.25%	-74.17%	35.47%	52.26%	104.58%	-75.73%	-	-
Horiz. %	52.70%	26.45%	102.42%	75.60%	49.65%	24.27%	100.00%	-
PBT	182,420	91,441	343,144	245,845	163,077	66,949	300,500	-28.19%
YoY %	99.49%	-73.35%	39.58%	50.75%	143.58%	-77.72%	-	-
Horiz. %	60.71%	30.43%	114.19%	81.81%	54.27%	22.28%	100.00%	-
Tax	-26,059	-14,132	-52,564	-38,848	-25,651	-12,719	-81,978	-53.26%
YoY %	-84.40%	73.11%	-35.31%	-51.45%	-101.67%	84.48%	-	-
Horiz. %	31.79%	17.24%	64.12%	47.39%	31.29%	15.52%	100.00%	-
NP	156,361	77,309	290,580	206,997	137,426	54,230	218,522	-19.91%
YoY %	102.25%	-73.39%	40.38%	50.62%	153.41%	-75.18%	-	-
Horiz. %	71.55%	35.38%	132.98%	94.73%	62.89%	24.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,433	64,766	247,223	177,728	119,075	44,822	173,232	-15.90%
YoY %	106.02%	-73.80%	39.10%	49.26%	165.66%	-74.13%	-	-
Horiz. %	77.03%	37.39%	142.71%	102.60%	68.74%	25.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.29%	15.45%	15.32%	15.80%	15.73%	19.00%	27.28%	-
YoY %	-7.51%	0.85%	-3.04%	0.45%	-17.21%	-30.35%	-	-
Horiz. %	52.38%	56.63%	56.16%	57.92%	57.66%	69.65%	100.00%	-
Total Cost	970,918	488,445	1,900,049	1,410,029	924,572	464,889	1,920,376	-36.40%
YoY %	98.78%	-74.29%	34.75%	52.51%	98.88%	-75.79%	-	-
Horiz. %	50.56%	25.43%	98.94%	73.42%	48.15%	24.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,401,257	1,376,161	1,301,498	1,319,930	1,279,878	1,255,509	1,187,154	11.63%
YoY %	1.82%	5.74%	-1.40%	3.13%	1.94%	5.76%	-	-
Horiz. %	118.03%	115.92%	109.63%	111.18%	107.81%	105.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	46,297	46,283	129,533	129,525	40,092	40,102	89,421	-35.39%
YoY %	0.03%	-64.27%	0.01%	223.07%	-0.02%	-55.15%	-	-
Horiz. %	51.77%	51.76%	144.86%	144.85%	44.84%	44.85%	100.00%	-
Div Payout %	34.70%	71.46%	52.40%	72.88%	33.67%	89.47%	51.62%	-
YoY %	-51.44%	36.37%	-28.10%	116.45%	-62.37%	73.32%	-	-
Horiz. %	67.22%	138.43%	101.51%	141.19%	65.23%	173.32%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,401,257	1,376,161	1,301,498	1,319,930	1,279,878	1,255,509	1,187,154	11.63%
YoY %	1.82%	5.74%	-1.40%	3.13%	1.94%	5.76%	-	-
Horiz. %	118.03%	115.92%	109.63%	111.18%	107.81%	105.76%	100.00%	-
NOSH	327,905	308,556	308,411	308,394	308,404	308,479	308,351	4.16%
YoY %	6.27%	0.05%	0.01%	-0.00%	-0.02%	0.04%	-	-
Horiz. %	106.34%	100.07%	100.02%	100.01%	100.02%	100.04%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	13.87%	13.66%	13.26%	12.80%	12.94%	10.45%	10.22%	-
YoY %	1.54%	3.02%	3.59%	-1.08%	23.83%	2.25%	-	-
Horiz. %	135.71%	133.66%	129.75%	125.24%	126.61%	102.25%	100.00%	-
ROE	9.52%	4.71%	19.00%	13.46%	9.30%	3.57%	14.59%	-
YoY %	102.12%	-75.21%	41.16%	44.73%	160.50%	-75.53%	-	-
Horiz. %	65.25%	32.28%	130.23%	92.25%	63.74%	24.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	365.23	183.36	710.29	524.34	344.35	168.28	693.66	-34.66%
YoY %	99.19%	-74.19%	35.46%	52.27%	104.63%	-75.74%	-	-
Horiz. %	52.65%	26.43%	102.40%	75.59%	49.64%	24.26%	100.00%	-
EPS	43.26	20.99	80.16	57.63	38.61	14.53	56.18	-15.92%
YoY %	106.10%	-73.81%	39.09%	49.26%	165.73%	-74.14%	-	-
Horiz. %	77.00%	37.36%	142.68%	102.58%	68.73%	25.86%	100.00%	-
DPS	15.00	15.00	42.00	42.00	13.00	13.00	29.00	-35.43%
YoY %	0.00%	-64.29%	0.00%	223.08%	0.00%	-55.17%	-	-
Horiz. %	51.72%	51.72%	144.83%	144.83%	44.83%	44.83%	100.00%	-
NAPS	4.54	4.46	4.22	4.28	4.15	4.07	3.85	11.56%
YoY %	1.79%	5.69%	-1.40%	3.13%	1.97%	5.71%	-	-
Horiz. %	117.92%	115.84%	109.61%	111.17%	107.79%	105.71%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 308,375
RPS	358.17	179.76	696.03	513.78	337.43	164.94	679.59	-34.62%
YoY %	99.25%	-74.17%	35.47%	52.26%	104.58%	-75.73%	-	-
Horiz. %	52.70%	26.45%	102.42%	75.60%	49.65%	24.27%	100.00%	-
EPS	42.40	20.58	78.55	56.47	37.83	14.24	55.04	-15.89%
YoY %	106.03%	-73.80%	39.10%	49.27%	165.66%	-74.13%	-	-
Horiz. %	77.03%	37.39%	142.71%	102.60%	68.73%	25.87%	100.00%	-
DPS	14.71	14.71	41.16	41.15	12.74	12.74	28.41	-35.39%
YoY %	0.00%	-64.26%	0.02%	223.00%	0.00%	-55.16%	-	-
Horiz. %	51.78%	51.78%	144.88%	144.84%	44.84%	44.84%	100.00%	-
NAPS	4.4522	4.3725	4.1352	4.1938	4.0665	3.9891	3.7719	11.63%
YoY %	1.82%	5.74%	-1.40%	3.13%	1.94%	5.76%	-	-
Horiz. %	118.04%	115.92%	109.63%	111.19%	107.81%	105.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	9.40	9.25	8.33	6.82	5.93	5.70	4.43	-
P/RPS	2.57	5.04	1.17	1.30	1.72	3.39	0.64	151.57%
YoY %	-49.01%	330.77%	-10.00%	-24.42%	-49.26%	429.69%	-	-
Horiz. %	401.56%	787.50%	182.81%	203.12%	268.75%	529.69%	100.00%	-
P/EPS	21.74	44.07	10.39	11.83	15.36	39.23	7.89	95.93%
YoY %	-50.67%	324.16%	-12.17%	-22.98%	-60.85%	397.21%	-	-
Horiz. %	275.54%	558.56%	131.69%	149.94%	194.68%	497.21%	100.00%	-
EY	4.60	2.27	9.62	8.45	6.51	2.55	12.68	-48.97%
YoY %	102.64%	-76.40%	13.85%	29.80%	155.29%	-79.89%	-	-
Horiz. %	36.28%	17.90%	75.87%	66.64%	51.34%	20.11%	100.00%	-
DY	1.60	1.62	5.04	6.16	2.19	2.28	6.55	-60.75%
YoY %	-1.23%	-67.86%	-18.18%	181.28%	-3.95%	-65.19%	-	-
Horiz. %	24.43%	24.73%	76.95%	94.05%	33.44%	34.81%	100.00%	-
P/NAPS	2.07	2.07	1.97	1.59	1.43	1.40	1.15	47.70%
YoY %	0.00%	5.08%	23.90%	11.19%	2.14%	21.74%	-	-
Horiz. %	180.00%	180.00%	171.30%	138.26%	124.35%	121.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	06/02/17	08/11/16	18/08/16	19/04/16	02/02/16	17/11/15	21/08/15	-
Price	9.76	9.65	9.48	6.84	5.62	6.20	4.99	-
P/RPS	2.67	5.26	1.33	1.30	1.63	3.68	0.72	138.63%
YoY %	-49.24%	295.49%	2.31%	-20.25%	-55.71%	411.11%	-	-
Horiz. %	370.83%	730.56%	184.72%	180.56%	226.39%	511.11%	100.00%	-
P/EPS	22.58	45.97	11.83	11.87	14.56	42.67	8.88	85.77%
YoY %	-50.88%	288.59%	-0.34%	-18.48%	-65.88%	380.52%	-	-
Horiz. %	254.28%	517.68%	133.22%	133.67%	163.96%	480.52%	100.00%	-
EY	4.43	2.18	8.46	8.43	6.87	2.34	11.26	-46.15%
YoY %	103.21%	-74.23%	0.36%	22.71%	193.59%	-79.22%	-	-
Horiz. %	39.34%	19.36%	75.13%	74.87%	61.01%	20.78%	100.00%	-
DY	1.54	1.55	4.43	6.14	2.31	2.10	5.81	-58.57%
YoY %	-0.65%	-65.01%	-27.85%	165.80%	10.00%	-63.86%	-	-
Horiz. %	26.51%	26.68%	76.25%	105.68%	39.76%	36.14%	100.00%	-
P/NAPS	2.15	2.16	2.25	1.60	1.35	1.52	1.30	39.63%
YoY %	-0.46%	-4.00%	40.62%	18.52%	-11.18%	16.92%	-	-
Horiz. %	165.38%	166.15%	173.08%	123.08%	103.85%	116.92%	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