[HLIND] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
05-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1.33%
YoY- 20.79%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 672,914 603,604 637,625 632,311 629,426 569,012 585,824 9.67%
PBT 107,843 131,948 97,401 117,504 117,544 -92,713 102,602 3.37%
Tax -19,818 -9,211 -16,808 -17,952 -18,074 164 -15,455 18.01%
NP 88,025 122,737 80,593 99,552 99,470 -92,549 87,147 0.66%
-
NP to SH 70,046 106,554 63,236 82,944 81,859 -104,569 74,223 -3.78%
-
Tax Rate 18.38% 6.98% 17.26% 15.28% 15.38% - 15.06% -
Total Cost 584,889 480,867 557,032 532,759 529,956 661,561 498,677 11.20%
-
Net Worth 1,534,213 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 1,476,881 2.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 47,061 - 99,196 - 46,443 - 92,691 -36.33%
Div Payout % 67.19% - 156.87% - 56.74% - 124.88% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,534,213 1,471,498 1,413,545 1,374,095 1,356,161 1,269,175 1,476,881 2.56%
NOSH 327,903 327,903 327,903 327,905 327,905 327,905 327,905 -0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.08% 20.33% 12.64% 15.74% 15.80% -16.26% 14.88% -
ROE 4.57% 7.24% 4.47% 6.04% 6.04% -8.24% 5.03% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 214.48 193.20 205.69 204.31 203.29 183.82 189.60 8.55%
EPS 22.33 34.11 20.40 26.77 26.44 -33.78 24.02 -4.74%
DPS 15.00 0.00 32.00 0.00 15.00 0.00 30.00 -36.97%
NAPS 4.89 4.71 4.56 4.44 4.38 4.10 4.78 1.52%
Adjusted Per Share Value based on latest NOSH - 327,905
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 213.80 191.78 202.59 200.90 199.99 180.79 186.13 9.67%
EPS 22.26 33.86 20.09 26.35 26.01 -33.22 23.58 -3.76%
DPS 14.95 0.00 31.52 0.00 14.76 0.00 29.45 -36.33%
NAPS 4.8746 4.6754 4.4912 4.3659 4.3089 4.0325 4.6925 2.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 10.64 11.36 10.88 9.69 9.40 10.14 9.37 -
P/RPS 4.96 5.88 5.29 4.74 4.62 5.52 4.94 0.26%
P/EPS 47.66 33.31 53.33 36.16 35.55 -30.02 39.00 14.28%
EY 2.10 3.00 1.87 2.77 2.81 -3.33 2.56 -12.35%
DY 1.41 0.00 2.94 0.00 1.60 0.00 3.20 -42.06%
P/NAPS 2.18 2.41 2.39 2.18 2.15 2.47 1.96 7.34%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 12/11/18 28/08/18 24/04/18 05/02/18 09/11/17 17/08/17 25/04/17 -
Price 10.56 11.46 11.00 9.50 9.80 9.78 9.75 -
P/RPS 4.92 5.93 5.35 4.65 4.82 5.32 5.14 -2.87%
P/EPS 47.30 33.60 53.92 35.45 37.07 -28.95 40.59 10.72%
EY 2.11 2.98 1.85 2.82 2.70 -3.45 2.46 -9.71%
DY 1.42 0.00 2.91 0.00 1.53 0.00 3.08 -40.29%
P/NAPS 2.16 2.43 2.41 2.14 2.24 2.39 2.04 3.88%

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