[HLIND] QoQ TTM Result on 30-Jun-2023 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

23-Aug-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Jun-2023 [#4]

Profit Trend

QoQ- -1.15%

YoY- 37.76%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	3,269,768	3,367,829	3,416,400	3,426,515	3,138,410	3,073,871	2,466,417	20.61%
YoY %	-2.91%	-1.42%	-0.30%	9.18%	2.10%	24.63%	-	-
Horiz. %	132.57%	136.55%	138.52%	138.93%	127.25%	124.63%	100.00%	-
PBT	569,951	530,057	512,112	516,014	495,270	504,682	376,988	31.62%
YoY %	7.53%	3.50%	-0.76%	4.19%	-1.86%	33.87%	-	-
Horiz. %	151.19%	140.60%	135.84%	136.88%	131.38%	133.87%	100.00%	-
Tax	-131,778	-123,831	-118,559	-121,749	-115,321	-125,468	-99,326	20.67%
YoY %	-6.42%	-4.45%	2.62%	-5.57%	8.09%	-26.32%	-	-
Horiz. %	132.67%	124.67%	119.36%	122.58%	116.10%	126.32%	100.00%	-
NP	438,173	406,226	393,553	394,265	379,949	379,214	277,662	35.43%
YoY %	7.86%	3.22%	-0.18%	3.77%	0.19%	36.57%	-	-
Horiz. %	157.81%	146.30%	141.74%	141.99%	136.84%	136.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	325,336	296,395	290,606	293,998	291,919	292,163	210,944	33.38%
YoY %	9.76%	1.99%	-1.15%	0.71%	-0.08%	38.50%	-	-
Horiz. %	154.23%	140.51%	137.76%	139.37%	138.39%	138.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	23.36%	23.15%	23.59%	23.28%	24.86%	26.35%	-
YoY %	-1.03%	0.91%	-1.87%	1.33%	-6.36%	-5.65%	-	-
Horiz. %	87.74%	88.65%	87.86%	89.53%	88.35%	94.35%	100.00%	-
Total Cost	2,831,595	2,961,603	3,022,847	3,032,250	2,758,461	2,694,657	2,188,755	18.67%
YoY %	-4.39%	-2.03%	-0.31%	9.93%	2.37%	23.11%	-	-
Horiz. %	129.37%	135.31%	138.11%	138.54%	126.03%	123.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,152,035	2,114,279	2,029,331	2,066,856	1,997,233	1,994,088	1,906,021	8.40%
YoY %	1.79%	4.19%	-1.82%	3.49%	0.16%	4.62%	-	-
Horiz. %	112.91%	110.93%	106.47%	108.44%	104.79%	104.62%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	336,635	179,323	179,303	179,303	172,952	172,952	163,491	61.63%
YoY %	87.73%	0.01%	0.00%	3.67%	0.00%	5.79%	-	-
Horiz. %	205.90%	109.68%	109.67%	109.67%	105.79%	105.79%	100.00%	-
Div Payout %	103.47%	60.50%	61.70%	60.99%	59.25%	59.20%	77.50%	-
YoY %	71.02%	-1.94%	1.16%	2.94%	0.08%	-23.61%	-	-
Horiz. %	133.51%	78.06%	79.61%	78.70%	76.45%	76.39%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	2,152,035	2,114,279	2,029,331	2,066,856	1,997,233	1,994,088	1,906,021	8.40%
YoY %	1.79%	4.19%	-1.82%	3.49%	0.16%	4.62%	-	-
Horiz. %	112.91%	110.93%	106.47%	108.44%	104.79%	104.62%	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%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	13.40%	12.06%	11.52%	11.51%	12.11%	12.34%	11.26%	-
YoY %	11.11%	4.69%	0.09%	-4.95%	-1.86%	9.59%	-	-
Horiz. %	119.01%	107.10%	102.31%	102.22%	107.55%	109.59%	100.00%	-
ROE	15.12%	14.02%	14.32%	14.22%	14.62%	14.65%	11.07%	-
YoY %	7.85%	-2.09%	0.70%	-2.74%	-0.20%	32.34%	-	-
Horiz. %	136.59%	126.65%	129.36%	128.46%	132.07%	132.34%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	1,039.26	1,070.43	1,085.86	1,089.20	997.83	977.31	784.17	20.59%
YoY %	-2.91%	-1.42%	-0.31%	9.16%	2.10%	24.63%	-	-
Horiz. %	132.53%	136.50%	138.47%	138.90%	127.25%	124.63%	100.00%	-
EPS	103.40	94.21	92.37	93.45	92.81	92.89	67.07	33.34%
YoY %	9.75%	1.99%	-1.16%	0.69%	-0.09%	38.50%	-	-
Horiz. %	154.17%	140.47%	137.72%	139.33%	138.38%	138.50%	100.00%	-
DPS	107.00	57.00	57.00	57.00	55.00	55.00	52.00	61.56%
YoY %	87.72%	0.00%	0.00%	3.64%	0.00%	5.77%	-	-
Horiz. %	205.77%	109.62%	109.62%	109.62%	105.77%	105.77%	100.00%	-
NAPS	6.84	6.72	6.45	6.57	6.35	6.34	6.06	8.38%
YoY %	1.79%	4.19%	-1.83%	3.46%	0.16%	4.62%	-	-
Horiz. %	112.87%	110.89%	106.44%	108.42%	104.79%	104.62%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	997.18	1,027.08	1,041.89	1,044.98	957.12	937.43	752.18	20.61%
YoY %	-2.91%	-1.42%	-0.30%	9.18%	2.10%	24.63%	-	-
Horiz. %	132.57%	136.55%	138.52%	138.93%	127.25%	124.63%	100.00%	-
EPS	99.22	90.39	88.63	89.66	89.03	89.10	64.33	33.38%
YoY %	9.77%	1.99%	-1.15%	0.71%	-0.08%	38.50%	-	-
Horiz. %	154.24%	140.51%	137.77%	139.38%	138.40%	138.50%	100.00%	-
DPS	102.66	54.69	54.68	54.68	52.74	52.74	49.86	61.63%
YoY %	87.71%	0.02%	0.00%	3.68%	0.00%	5.78%	-	-
Horiz. %	205.90%	109.69%	109.67%	109.67%	105.78%	105.78%	100.00%	-
NAPS	6.563	6.4479	6.1888	6.3033	6.0909	6.0813	5.8128	8.40%
YoY %	1.79%	4.19%	-1.82%	3.49%	0.16%	4.62%	-	-
Horiz. %	112.91%	110.93%	106.47%	108.44%	104.78%	104.62%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	9.21	8.89	8.96	9.00	9.20	9.09	8.71	-
P/RPS	0.89	0.83	0.83	0.83	0.92	0.93	1.11	-13.65%
YoY %	7.23%	0.00%	0.00%	-9.78%	-1.08%	-16.22%	-	-
Horiz. %	80.18%	74.77%	74.77%	74.77%	82.88%	83.78%	100.00%	-
P/EPS	8.91	9.44	9.70	9.63	9.91	9.79	12.99	-22.17%
YoY %	-5.61%	-2.68%	0.73%	-2.83%	1.23%	-24.63%	-	-
Horiz. %	68.59%	72.67%	74.67%	74.13%	76.29%	75.37%	100.00%	-
EY	11.23	10.60	10.31	10.38	10.09	10.22	7.70	28.51%
YoY %	5.94%	2.81%	-0.67%	2.87%	-1.27%	32.73%	-	-
Horiz. %	145.84%	137.66%	133.90%	134.81%	131.04%	132.73%	100.00%	-
DY	11.62	6.41	6.36	6.33	5.98	6.05	5.97	55.70%
YoY %	81.28%	0.79%	0.47%	5.85%	-1.16%	1.34%	-	-
Horiz. %	194.64%	107.37%	106.53%	106.03%	100.17%	101.34%	100.00%	-
P/NAPS	1.35	1.32	1.39	1.37	1.45	1.43	1.44	-4.20%
YoY %	2.27%	-5.04%	1.46%	-5.52%	1.40%	-0.69%	-	-
Horiz. %	93.75%	91.67%	96.53%	95.14%	100.69%	99.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	21/02/24	17/11/23	23/08/23	18/05/23	16/02/23	24/11/22	19/08/22	-
Price	9.58	9.25	8.93	9.20	8.95	9.22	9.30	-
P/RPS	0.92	0.86	0.82	0.84	0.90	0.94	1.19	-15.72%
YoY %	6.98%	4.88%	-2.38%	-6.67%	-4.26%	-21.01%	-	-
Horiz. %	77.31%	72.27%	68.91%	70.59%	75.63%	78.99%	100.00%	-
P/EPS	9.26	9.82	9.67	9.84	9.64	9.93	13.87	-23.55%
YoY %	-5.70%	1.55%	-1.73%	2.07%	-2.92%	-28.41%	-	-
Horiz. %	66.76%	70.80%	69.72%	70.94%	69.50%	71.59%	100.00%	-
EY	10.79	10.18	10.34	10.16	10.37	10.07	7.21	30.73%
YoY %	5.99%	-1.55%	1.77%	-2.03%	2.98%	39.67%	-	-
Horiz. %	149.65%	141.19%	143.41%	140.92%	143.83%	139.67%	100.00%	-
DY	11.17	6.16	6.38	6.20	6.15	5.97	5.59	58.44%
YoY %	81.33%	-3.45%	2.90%	0.81%	3.02%	6.80%	-	-
Horiz. %	199.82%	110.20%	114.13%	110.91%	110.02%	106.80%	100.00%	-
P/NAPS	1.40	1.38	1.38	1.40	1.41	1.45	1.53	-5.73%
YoY %	1.45%	0.00%	-1.43%	-0.71%	-2.76%	-5.23%	-	-
Horiz. %	91.50%	90.20%	90.20%	91.50%	92.16%	94.77%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 10:00:00

EMA 5

5 Mins

SELL

2024-04-29 09:05:00

EMA 5

5 Mins

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.195

+0.025

248,007,200

HSI-HUS

0.075

-0.015

174,496,200

MYEG

0.91

-0.005

132,246,500

TWL

0.03

0.00

85,537,600

CAPITALA

0.795

+0.06

48,229,400

TOPGLOV

0.875

+0.045

34,631,000

HSI-CVA

0.29

+0.035

31,159,500

PWRWELL

0.46

+0.015

29,469,000

HSI-HUQ

0.085

-0.03

28,993,000

YTL

3.17

+0.14

28,579,800

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.77

+0.35

27,219,800

APOLLO

6.80

+0.31

89,100

MPI

29.78

+0.28

13,200

PBA

2.06

+0.24

2,332,800

SYNERGY

1.53

+0.20

3,200,600

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

CHINHIN

5.16

+0.16

130,900

DLADY

34.36

+0.16

8,000

More gainer Stocks

UTDPLT

24.44

-0.46

307,300

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,531,500

NESTLE

127.00

-0.20

33,000

PETDAG

21.70

-0.14

2,500

KUAISHO-C17

0.08

-0.12

58,800

SKYWLD-CD

0.05

-0.10

358,800

HLFG

16.74

-0.10

21,300

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