[HLIND] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

17-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Sep-2015 [#1]

Profit Trend

QoQ- 3.5%

YoY- -6.95%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	2,691,656	2,517,704	2,263,016	2,076,476	2,097,948	2,066,116	2,224,924	3.22%
YoY %	6.91%	11.25%	8.98%	-1.02%	1.54%	-7.14%	-	-
Horiz. %	120.98%	113.16%	101.71%	93.33%	94.29%	92.86%	100.00%	-
PBT	431,372	470,176	365,764	267,796	299,988	225,612	178,580	15.82%
YoY %	-8.25%	28.55%	36.58%	-10.73%	32.97%	26.34%	-	-
Horiz. %	241.56%	263.29%	204.82%	149.96%	167.99%	126.34%	100.00%	-
Tax	-79,272	-72,296	-56,528	-50,876	-59,676	-35,080	-45,672	9.62%
YoY %	-9.65%	-27.89%	-11.11%	14.75%	-70.11%	23.19%	-	-
Horiz. %	173.57%	158.29%	123.77%	111.39%	130.66%	76.81%	100.00%	-
NP	352,100	397,880	309,236	216,920	240,312	190,532	132,908	17.62%
YoY %	-11.51%	28.67%	42.56%	-9.73%	26.13%	43.36%	-	-
Horiz. %	264.92%	299.36%	232.67%	163.21%	180.81%	143.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,184	327,436	259,064	179,288	192,676	144,296	82,208	22.66%
YoY %	-14.43%	26.39%	44.50%	-6.95%	33.53%	75.53%	-	-
Horiz. %	340.82%	398.30%	315.13%	218.09%	234.38%	175.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.38%	15.38%	15.45%	19.00%	19.89%	15.55%	25.58%	-
YoY %	19.51%	-0.45%	-18.68%	-4.47%	27.91%	-39.21%	-	-
Horiz. %	71.85%	60.13%	60.40%	74.28%	77.76%	60.79%	100.00%	-
Total Cost	2,339,556	2,119,824	1,953,780	1,859,556	1,857,636	1,875,584	2,092,016	1.88%
YoY %	10.37%	8.50%	5.07%	0.10%	-0.96%	-10.35%	-	-
Horiz. %	111.83%	101.33%	93.39%	88.89%	88.80%	89.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	1,208,633	1,087,684	5.89%
YoY %	13.13%	-1.45%	9.61%	-4.43%	8.69%	11.12%	-	-
Horiz. %	141.05%	124.68%	126.52%	115.43%	120.78%	111.12%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	188,247	185,775	185,133	160,409	148,022	123,329	123,250	7.31%
YoY %	1.33%	0.35%	15.41%	8.37%	20.02%	0.06%	-	-
Horiz. %	152.74%	150.73%	150.21%	130.15%	120.10%	100.06%	100.00%	-
Div Payout %	67.19%	56.74%	71.46%	89.47%	76.82%	85.47%	149.93%	-
YoY %	18.42%	-20.60%	-20.13%	16.47%	-10.12%	-42.99%	-	-
Horiz. %	44.81%	37.84%	47.66%	59.67%	51.24%	57.01%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	1,208,633	1,087,684	5.89%
YoY %	13.13%	-1.45%	9.61%	-4.43%	8.69%	11.12%	-	-
Horiz. %	141.05%	124.68%	126.52%	115.43%	120.78%	111.12%	100.00%	-
NOSH	327,903	327,905	308,556	308,479	308,380	308,324	308,125	1.04%
YoY %	-0.00%	6.27%	0.02%	0.03%	0.02%	0.06%	-	-
Horiz. %	106.42%	106.42%	100.14%	100.11%	100.08%	100.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	13.08%	15.80%	13.66%	10.45%	11.45%	9.22%	5.97%	-
YoY %	-17.22%	15.67%	30.72%	-8.73%	24.19%	54.44%	-	-
Horiz. %	219.10%	264.66%	228.81%	175.04%	191.79%	154.44%	100.00%	-
ROE	18.26%	24.14%	18.83%	14.28%	14.67%	11.94%	7.56%	-
YoY %	-24.36%	28.20%	31.86%	-2.66%	22.86%	57.94%	-	-
Horiz. %	241.53%	319.31%	249.07%	188.89%	194.05%	157.94%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	857.91	813.14	733.42	673.13	680.31	670.11	722.08	2.91%
YoY %	5.51%	10.87%	8.96%	-1.06%	1.52%	-7.20%	-	-
Horiz. %	118.81%	112.61%	101.57%	93.22%	94.22%	92.80%	100.00%	-
EPS	89.32	105.76	83.96	58.12	62.48	46.80	26.68	22.29%
YoY %	-15.54%	25.96%	44.46%	-6.98%	33.50%	75.41%	-	-
Horiz. %	334.78%	396.40%	314.69%	217.84%	234.18%	175.41%	100.00%	-
DPS	60.00	60.00	60.00	52.00	48.00	40.00	40.00	6.98%
YoY %	0.00%	0.00%	15.38%	8.33%	20.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	130.00%	120.00%	100.00%	100.00%	-
NAPS	4.89	4.38	4.46	4.07	4.26	3.92	3.53	5.57%
YoY %	11.64%	-1.79%	9.58%	-4.46%	8.67%	11.05%	-	-
Horiz. %	138.53%	124.08%	126.35%	115.30%	120.68%	111.05%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 308,479
RPS	820.87	767.82	690.15	633.26	639.81	630.10	678.53	3.22%
YoY %	6.91%	11.25%	8.98%	-1.02%	1.54%	-7.14%	-	-
Horiz. %	120.98%	113.16%	101.71%	93.33%	94.29%	92.86%	100.00%	-
EPS	85.45	99.86	79.01	54.68	58.76	44.01	25.07	22.66%
YoY %	-14.43%	26.39%	44.50%	-6.94%	33.52%	75.55%	-	-
Horiz. %	340.85%	398.32%	315.16%	218.11%	234.38%	175.55%	100.00%	-
DPS	57.41	56.66	56.46	48.92	45.14	37.61	37.59	7.30%
YoY %	1.32%	0.35%	15.41%	8.37%	20.02%	0.05%	-	-
Horiz. %	152.73%	150.73%	150.20%	130.14%	120.09%	100.05%	100.00%	-
NAPS	4.6789	4.1359	4.1969	3.8289	4.0064	3.6859	3.3171	5.89%
YoY %	13.13%	-1.45%	9.61%	-4.43%	8.70%	11.12%	-	-
Horiz. %	141.05%	124.68%	126.52%	115.43%	120.78%	111.12%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	10.64	9.40	9.25	5.70	8.42	5.42	4.45	-
P/RPS	1.24	1.16	1.26	0.85	1.24	0.81	0.62	12.24%
YoY %	6.90%	-7.94%	48.24%	-31.45%	53.09%	30.65%	-	-
Horiz. %	200.00%	187.10%	203.23%	137.10%	200.00%	130.65%	100.00%	-
P/EPS	11.91	8.89	11.02	9.81	13.48	11.58	16.68	-5.45%
YoY %	33.97%	-19.33%	12.33%	-27.23%	16.41%	-30.58%	-	-
Horiz. %	71.40%	53.30%	66.07%	58.81%	80.82%	69.42%	100.00%	-
EY	8.39	11.25	9.08	10.20	7.42	8.63	6.00	5.74%
YoY %	-25.42%	23.90%	-10.98%	37.47%	-14.02%	43.83%	-	-
Horiz. %	139.83%	187.50%	151.33%	170.00%	123.67%	143.83%	100.00%	-
DY	5.64	6.38	6.49	9.12	5.70	7.38	8.99	-7.47%
YoY %	-11.60%	-1.69%	-28.84%	60.00%	-22.76%	-17.91%	-	-
Horiz. %	62.74%	70.97%	72.19%	101.45%	63.40%	82.09%	100.00%	-
P/NAPS	2.18	2.15	2.07	1.40	1.98	1.38	1.26	9.56%
YoY %	1.40%	3.86%	47.86%	-29.29%	43.48%	9.52%	-	-
Horiz. %	173.02%	170.63%	164.29%	111.11%	157.14%	109.52%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	12/11/18	09/11/17	08/11/16	17/11/15	11/11/14	22/11/13	29/11/12	-
Price	10.56	9.80	9.65	6.20	4.62	5.19	4.73	-
P/RPS	1.23	1.21	1.32	0.92	0.68	0.77	0.66	10.92%
YoY %	1.65%	-8.33%	43.48%	35.29%	-11.69%	16.67%	-	-
Horiz. %	186.36%	183.33%	200.00%	139.39%	103.03%	116.67%	100.00%	-
P/EPS	11.82	9.27	11.49	10.67	7.39	11.09	17.73	-6.53%
YoY %	27.51%	-19.32%	7.69%	44.38%	-33.36%	-37.45%	-	-
Horiz. %	66.67%	52.28%	64.81%	60.18%	41.68%	62.55%	100.00%	-
EY	8.46	10.79	8.70	9.37	13.52	9.02	5.64	6.98%
YoY %	-21.59%	24.02%	-7.15%	-30.70%	49.89%	59.93%	-	-
Horiz. %	150.00%	191.31%	154.26%	166.13%	239.72%	159.93%	100.00%	-
DY	5.68	6.12	6.22	8.39	10.39	7.71	8.46	-6.42%
YoY %	-7.19%	-1.61%	-25.86%	-19.25%	34.76%	-8.87%	-	-
Horiz. %	67.14%	72.34%	73.52%	99.17%	122.81%	91.13%	100.00%	-
P/NAPS	2.16	2.24	2.16	1.52	1.08	1.32	1.34	8.27%
YoY %	-3.57%	3.70%	42.11%	40.74%	-18.18%	-1.49%	-	-
Horiz. %	161.19%	167.16%	161.19%	113.43%	80.60%	98.51%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

ADX

10 Mins

SELL

2024-05-20 16:50:00

EMA 5

5 Mins

SELL

2024-05-20 16:45:00

EMA 5

5 Mins

BUY

2024-05-20 16:20:00

EMA 5

5 Mins

SELL

2024-05-20 15:30:00

TURTLE SYSTEM 20

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

MBSB

MALAYSIA BUILDING SOCIETY BHD

384

MPI

MALAYSIAN PACIFIC INDUSTRIES

354

TOPGLOV

TOP GLOVE CORPORATION BHD

317

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

305

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

NOTION

NOTION VTEC BHD

276

DNEX

DAGANG NEXCHANGE BERHAD

262

PBBANK

PUBLIC BANK BHD

261

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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