[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- 57.66%

YoY- 8.39%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	1,524,128	777,238	2,750,382	2,069,287	1,375,761	672,914	2,502,966	-28.09%
YoY %	96.10%	-71.74%	32.91%	50.41%	104.45%	-73.12%	-	-
Horiz. %	60.89%	31.05%	109.88%	82.67%	54.97%	26.88%	100.00%	-
PBT	236,282	109,069	500,774	373,534	235,098	107,843	464,397	-36.18%
YoY %	116.64%	-78.22%	34.06%	58.88%	118.00%	-76.78%	-	-
Horiz. %	50.88%	23.49%	107.83%	80.43%	50.62%	23.22%	100.00%	-
Tax	-48,864	-24,188	-91,477	-65,823	-40,849	-19,818	-62,045	-14.68%
YoY %	-102.02%	73.56%	-38.97%	-61.14%	-106.12%	68.06%	-	-
Horiz. %	78.76%	38.98%	147.44%	106.09%	65.84%	31.94%	100.00%	-
NP	187,418	84,881	409,297	307,711	194,249	88,025	402,352	-39.82%
YoY %	120.80%	-79.26%	33.01%	58.41%	120.67%	-78.12%	-	-
Horiz. %	46.58%	21.10%	101.73%	76.48%	48.28%	21.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	141,451	63,351	327,085	247,181	156,785	70,046	334,593	-43.58%
YoY %	123.28%	-80.63%	32.33%	57.66%	123.83%	-79.07%	-	-
Horiz. %	42.28%	18.93%	97.76%	73.88%	46.86%	20.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.68%	22.18%	18.27%	17.62%	17.38%	18.38%	13.36%	-
YoY %	-6.76%	21.40%	3.69%	1.38%	-5.44%	37.57%	-	-
Horiz. %	154.79%	166.02%	136.75%	131.89%	130.09%	137.57%	100.00%	-
Total Cost	1,336,710	692,357	2,341,085	1,761,576	1,181,512	584,889	2,100,614	-25.95%
YoY %	93.07%	-70.43%	32.90%	49.10%	102.01%	-72.16%	-	-
Horiz. %	63.63%	32.96%	111.45%	83.86%	56.25%	27.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,720,681	1,692,422	1,626,483	1,657,407	1,566,550	1,534,213	1,471,498	10.96%
YoY %	1.67%	4.05%	-1.87%	5.80%	2.11%	4.26%	-	-
Horiz. %	116.93%	115.01%	110.53%	112.63%	106.46%	104.26%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	53,378	53,378	156,996	156,951	47,090	47,061	146,837	-48.97%
YoY %	0.00%	-66.00%	0.03%	233.30%	0.06%	-67.95%	-	-
Horiz. %	36.35%	36.35%	106.92%	106.89%	32.07%	32.05%	100.00%	-
Div Payout %	37.74%	84.26%	48.00%	63.50%	30.04%	67.19%	43.89%	-
YoY %	-55.21%	75.54%	-24.41%	111.38%	-55.29%	53.09%	-	-
Horiz. %	85.99%	191.98%	109.36%	144.68%	68.44%	153.09%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,720,681	1,692,422	1,626,483	1,657,407	1,566,550	1,534,213	1,471,498	10.96%
YoY %	1.67%	4.05%	-1.87%	5.80%	2.11%	4.26%	-	-
Horiz. %	116.93%	115.01%	110.53%	112.63%	106.46%	104.26%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	12.30%	10.92%	14.88%	14.87%	14.12%	13.08%	16.08%	-
YoY %	12.64%	-26.61%	0.07%	5.31%	7.95%	-18.66%	-	-
Horiz. %	76.49%	67.91%	92.54%	92.48%	87.81%	81.34%	100.00%	-
ROE	8.22%	3.74%	20.11%	14.91%	10.01%	4.57%	22.74%	-
YoY %	119.79%	-81.40%	34.88%	48.95%	119.04%	-79.90%	-	-
Horiz. %	36.15%	16.45%	88.43%	65.57%	44.02%	20.10%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	485.40	247.53	875.94	659.21	438.23	214.48	801.15	-28.33%
YoY %	96.10%	-71.74%	32.88%	50.43%	104.32%	-73.23%	-	-
Horiz. %	60.59%	30.90%	109.34%	82.28%	54.70%	26.77%	100.00%	-
EPS	45.05	20.18	104.20	78.75	49.96	22.33	107.77	-44.00%
YoY %	123.24%	-80.63%	32.32%	57.63%	123.73%	-79.28%	-	-
Horiz. %	41.80%	18.73%	96.69%	73.07%	46.36%	20.72%	100.00%	-
DPS	17.00	17.00	50.00	50.00	15.00	15.00	47.00	-49.14%
YoY %	0.00%	-66.00%	0.00%	233.33%	0.00%	-68.09%	-	-
Horiz. %	36.17%	36.17%	106.38%	106.38%	31.91%	31.91%	100.00%	-
NAPS	5.48	5.39	5.18	5.28	4.99	4.89	4.71	10.59%
YoY %	1.67%	4.05%	-1.89%	5.81%	2.04%	3.82%	-	-
Horiz. %	116.35%	114.44%	109.98%	112.10%	105.94%	103.82%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	484.26	246.95	873.88	657.47	437.12	213.80	795.27	-28.09%
YoY %	96.10%	-71.74%	32.92%	50.41%	104.45%	-73.12%	-	-
Horiz. %	60.89%	31.05%	109.88%	82.67%	54.96%	26.88%	100.00%	-
EPS	44.94	20.13	103.92	78.54	49.82	22.26	106.31	-43.58%
YoY %	123.25%	-80.63%	32.31%	57.65%	123.81%	-79.06%	-	-
Horiz. %	42.27%	18.94%	97.75%	73.88%	46.86%	20.94%	100.00%	-
DPS	16.96	16.96	49.88	49.87	14.96	14.95	46.65	-48.96%
YoY %	0.00%	-66.00%	0.02%	233.36%	0.07%	-67.95%	-	-
Horiz. %	36.36%	36.36%	106.92%	106.90%	32.07%	32.05%	100.00%	-
NAPS	5.4671	5.3773	5.1678	5.2661	4.9774	4.8746	4.6754	10.96%
YoY %	1.67%	4.05%	-1.87%	5.80%	2.11%	4.26%	-	-
Horiz. %	116.93%	115.01%	110.53%	112.63%	106.46%	104.26%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	10.42	10.32	11.28	9.96	8.50	10.64	11.36	-
P/RPS	2.15	4.17	1.29	1.51	1.94	4.96	1.42	31.75%
YoY %	-48.44%	223.26%	-14.57%	-22.16%	-60.89%	249.30%	-	-
Horiz. %	151.41%	293.66%	90.85%	106.34%	136.62%	349.30%	100.00%	-
P/EPS	23.13	51.15	10.83	12.65	17.02	47.66	10.61	67.88%
YoY %	-54.78%	372.30%	-14.39%	-25.68%	-64.29%	349.20%	-	-
Horiz. %	218.00%	482.09%	102.07%	119.23%	160.41%	449.20%	100.00%	-
EY	4.32	1.96	9.23	7.91	5.88	2.10	9.43	-40.48%
YoY %	120.41%	-78.76%	16.69%	34.52%	180.00%	-77.73%	-	-
Horiz. %	45.81%	20.78%	97.88%	83.88%	62.35%	22.27%	100.00%	-
DY	1.63	1.65	4.43	5.02	1.76	1.41	4.14	-46.19%
YoY %	-1.21%	-62.75%	-11.75%	185.23%	24.82%	-65.94%	-	-
Horiz. %	39.37%	39.86%	107.00%	121.26%	42.51%	34.06%	100.00%	-
P/NAPS	1.90	1.91	2.18	1.89	1.70	2.18	2.41	-14.62%
YoY %	-0.52%	-12.39%	15.34%	11.18%	-22.02%	-9.54%	-	-
Horiz. %	78.84%	79.25%	90.46%	78.42%	70.54%	90.46%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	26/11/19	29/08/19	28/05/19	18/02/19	12/11/18	28/08/18	-
Price	9.40	10.64	10.50	10.76	9.42	10.56	11.46	-
P/RPS	1.94	4.30	1.20	1.63	2.15	4.92	1.43	22.48%
YoY %	-54.88%	258.33%	-26.38%	-24.19%	-56.30%	244.06%	-	-
Horiz. %	135.66%	300.70%	83.92%	113.99%	150.35%	344.06%	100.00%	-
P/EPS	20.87	52.74	10.08	13.66	18.86	47.30	10.70	55.91%
YoY %	-60.43%	423.21%	-26.21%	-27.57%	-60.13%	342.06%	-	-
Horiz. %	195.05%	492.90%	94.21%	127.66%	176.26%	442.06%	100.00%	-
EY	4.79	1.90	9.92	7.32	5.30	2.11	9.35	-35.89%
YoY %	152.11%	-80.85%	35.52%	38.11%	151.18%	-77.43%	-	-
Horiz. %	51.23%	20.32%	106.10%	78.29%	56.68%	22.57%	100.00%	-
DY	1.81	1.60	4.76	4.65	1.59	1.42	4.10	-41.93%
YoY %	13.12%	-66.39%	2.37%	192.45%	11.97%	-65.37%	-	-
Horiz. %	44.15%	39.02%	116.10%	113.41%	38.78%	34.63%	100.00%	-
P/NAPS	1.72	1.97	2.03	2.04	1.89	2.16	2.43	-20.52%
YoY %	-12.69%	-2.96%	-0.49%	7.94%	-12.50%	-11.11%	-	-
Horiz. %	70.78%	81.07%	83.54%	83.95%	77.78%	88.89%	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