[HLIND] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
06-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 6.02%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 629,426 569,012 585,824 561,525 565,754 573,603 555,028 8.73%
PBT 117,544 -92,713 102,602 90,979 91,441 97,299 82,768 26.31%
Tax -18,074 164 -15,455 -11,927 -14,132 -13,716 -13,197 23.30%
NP 99,470 -92,549 87,147 79,052 77,309 83,583 69,571 26.88%
-
NP to SH 81,859 -104,569 74,223 68,667 64,766 69,494 58,653 24.86%
-
Tax Rate 15.38% - 15.06% 13.11% 15.45% 14.10% 15.94% -
Total Cost 529,956 661,561 498,677 482,473 488,445 490,020 485,457 6.01%
-
Net Worth 1,356,161 1,269,175 1,476,881 1,401,257 1,376,161 1,301,662 1,319,846 1.82%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 46,443 - 92,691 - 46,283 - 89,428 -35.36%
Div Payout % 56.74% - 124.88% - 71.46% - 152.47% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,356,161 1,269,175 1,476,881 1,401,257 1,376,161 1,301,662 1,319,846 1.82%
NOSH 327,905 327,905 327,905 327,905 308,556 308,450 308,375 4.17%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.80% -16.26% 14.88% 14.08% 13.66% 14.57% 12.53% -
ROE 6.04% -8.24% 5.03% 4.90% 4.71% 5.34% 4.44% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 203.29 183.82 189.60 181.93 183.36 185.96 179.98 8.44%
EPS 26.44 -33.78 24.02 22.27 20.99 22.53 19.02 24.53%
DPS 15.00 0.00 30.00 0.00 15.00 0.00 29.00 -35.53%
NAPS 4.38 4.10 4.78 4.54 4.46 4.22 4.28 1.55%
Adjusted Per Share Value based on latest NOSH - 327,905
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 199.99 180.79 186.13 178.41 179.76 182.25 176.35 8.73%
EPS 26.01 -33.22 23.58 21.82 20.58 22.08 18.64 24.84%
DPS 14.76 0.00 29.45 0.00 14.71 0.00 28.41 -35.34%
NAPS 4.3089 4.0325 4.6925 4.4522 4.3725 4.1358 4.1935 1.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 9.40 10.14 9.37 9.40 9.25 8.33 6.82 -
P/RPS 4.62 5.52 4.94 5.17 5.04 4.48 3.79 14.09%
P/EPS 35.55 -30.02 39.00 42.25 44.07 36.97 35.86 -0.57%
EY 2.81 -3.33 2.56 2.37 2.27 2.70 2.79 0.47%
DY 1.60 0.00 3.20 0.00 1.62 0.00 4.25 -47.83%
P/NAPS 2.15 2.47 1.96 2.07 2.07 1.97 1.59 22.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 17/08/17 25/04/17 06/02/17 08/11/16 18/08/16 19/04/16 -
Price 9.80 9.78 9.75 9.76 9.65 9.48 6.84 -
P/RPS 4.82 5.32 5.14 5.36 5.26 5.10 3.80 17.16%
P/EPS 37.07 -28.95 40.59 43.87 45.97 42.08 35.96 2.04%
EY 2.70 -3.45 2.46 2.28 2.18 2.38 2.78 -1.92%
DY 1.53 0.00 3.08 0.00 1.55 0.00 4.24 -49.28%
P/NAPS 2.24 2.39 2.04 2.15 2.16 2.25 1.60 25.12%

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
Post a Comment