[HLIND] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Apr-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 5.76%

YoY- 27.24%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	2,284,137	2,156,034	2,148,130	2,029,545	2,215,158	2,117,436	1,687,738	5.16%
YoY %	5.94%	0.37%	5.84%	-8.38%	4.62%	25.46%	-	-
Horiz. %	135.34%	127.75%	127.28%	120.25%	131.25%	125.46%	100.00%	-
PBT	380,029	327,793	307,262	235,113	212,629	204,673	260,394	6.49%
YoY %	15.94%	6.68%	30.69%	10.57%	3.89%	-21.40%	-	-
Horiz. %	145.94%	125.88%	118.00%	90.29%	81.66%	78.60%	100.00%	-
Tax	-55,352	-51,797	-88,232	-31,033	-40,101	-32,968	51,024	-
YoY %	-6.86%	41.29%	-184.32%	22.61%	-21.64%	-164.61%	-	-
Horiz. %	-108.48%	-101.51%	-172.92%	-60.82%	-78.59%	-64.61%	100.00%	-
NP	324,677	275,996	219,030	204,080	172,528	171,705	311,418	0.69%
YoY %	17.64%	26.01%	7.33%	18.29%	0.48%	-44.86%	-	-
Horiz. %	104.26%	88.63%	70.33%	65.53%	55.40%	55.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,874	236,970	173,094	165,365	129,960	137,324	219,245	3.96%
YoY %	16.84%	36.90%	4.67%	27.24%	-5.36%	-37.37%	-	-
Horiz. %	126.29%	108.08%	78.95%	75.42%	59.28%	62.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.57%	15.80%	28.72%	13.20%	18.86%	16.11%	-19.59%	-
YoY %	-7.78%	-44.99%	117.58%	-30.01%	17.07%	182.24%	-	-
Horiz. %	-74.37%	-80.65%	-146.61%	-67.38%	-96.27%	-82.24%	100.00%	-
Total Cost	1,959,460	1,880,038	1,929,100	1,825,465	2,042,630	1,945,730	1,376,320	6.05%
YoY %	4.22%	-2.54%	5.68%	-10.63%	4.98%	41.37%	-	-
Horiz. %	142.37%	136.60%	140.16%	132.63%	148.41%	141.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	1,136,343	4.46%
YoY %	11.89%	10.89%	-6.08%	11.69%	-2.65%	2.58%	-	-
Horiz. %	129.97%	116.16%	104.75%	111.53%	99.86%	102.58%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	185,382	172,701	119,233	102,787	106,895	94,566	73,428	16.67%
YoY %	7.34%	44.84%	16.00%	-3.84%	13.04%	28.79%	-	-
Horiz. %	252.47%	235.20%	162.38%	139.98%	145.58%	128.79%	100.00%	-
Div Payout %	66.96%	72.88%	68.88%	62.16%	82.25%	68.86%	33.49%	-
YoY %	-8.12%	5.81%	10.81%	-24.43%	19.45%	105.61%	-	-
Horiz. %	199.94%	217.62%	205.67%	185.61%	245.60%	205.61%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	1,136,343	4.46%
YoY %	11.89%	10.89%	-6.08%	11.69%	-2.65%	2.58%	-	-
Horiz. %	129.97%	116.16%	104.75%	111.53%	99.86%	102.58%	100.00%	-
NOSH	327,905	308,394	308,363	308,363	308,351	308,370	268,639	3.37%
YoY %	6.33%	0.01%	0.00%	0.00%	-0.01%	14.79%	-	-
Horiz. %	122.06%	114.80%	114.79%	114.79%	114.78%	114.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	14.21%	12.80%	10.20%	10.06%	7.79%	8.11%	18.45%	-
YoY %	11.02%	25.49%	1.39%	29.14%	-3.95%	-56.04%	-	-
Horiz. %	77.02%	69.38%	55.28%	54.53%	42.22%	43.96%	100.00%	-
ROE	18.75%	17.95%	14.54%	13.05%	11.45%	11.78%	19.29%	-
YoY %	4.46%	23.45%	11.42%	13.97%	-2.80%	-38.93%	-	-
Horiz. %	97.20%	93.05%	75.38%	67.65%	59.36%	61.07%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	739.27	699.11	696.62	658.17	718.39	686.65	628.26	2.74%
YoY %	5.74%	0.36%	5.84%	-8.38%	4.62%	9.29%	-	-
Horiz. %	117.67%	111.28%	110.88%	104.76%	114.35%	109.29%	100.00%	-
EPS	89.69	76.84	56.13	53.63	42.15	44.53	81.61	1.58%
YoY %	16.72%	36.90%	4.66%	27.24%	-5.34%	-45.44%	-	-
Horiz. %	109.90%	94.16%	68.78%	65.71%	51.65%	54.56%	100.00%	-
DPS	60.00	56.00	38.67	33.33	34.67	30.67	27.33	13.98%
YoY %	7.14%	44.82%	16.02%	-3.87%	13.04%	12.22%	-	-
Horiz. %	219.54%	204.90%	141.49%	121.95%	126.86%	112.22%	100.00%	-
NAPS	4.78	4.28	3.86	4.11	3.68	3.78	4.23	2.05%
YoY %	11.68%	10.88%	-6.08%	11.68%	-2.65%	-10.64%	-	-
Horiz. %	113.00%	101.18%	91.25%	97.16%	87.00%	89.36%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 308,285
RPS	696.59	657.52	655.11	618.95	675.55	645.75	514.71	5.16%
YoY %	5.94%	0.37%	5.84%	-8.38%	4.61%	25.46%	-	-
Horiz. %	135.34%	127.75%	127.28%	120.25%	131.25%	125.46%	100.00%	-
EPS	84.44	72.27	52.79	50.43	39.63	41.88	66.86	3.96%
YoY %	16.84%	36.90%	4.68%	27.25%	-5.37%	-37.36%	-	-
Horiz. %	126.29%	108.09%	78.96%	75.43%	59.27%	62.64%	100.00%	-
DPS	56.54	52.67	36.36	31.35	32.60	28.84	22.39	16.67%
YoY %	7.35%	44.86%	15.98%	-3.83%	13.04%	28.81%	-	-
Horiz. %	252.52%	235.24%	162.39%	140.02%	145.60%	128.81%	100.00%	-
NAPS	4.504	4.0254	3.63	3.8651	3.4606	3.5548	3.4655	4.46%
YoY %	11.89%	10.89%	-6.08%	11.69%	-2.65%	2.58%	-	-
Horiz. %	129.97%	116.16%	104.75%	111.53%	99.86%	102.58%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	9.37	6.82	4.48	6.47	4.30	4.03	4.01	-
P/RPS	1.27	0.98	0.64	0.98	0.60	0.59	0.64	12.08%
YoY %	29.59%	53.12%	-34.69%	63.33%	1.69%	-7.81%	-	-
Horiz. %	198.44%	153.12%	100.00%	153.12%	93.75%	92.19%	100.00%	-
P/EPS	10.46	8.88	7.98	12.06	10.20	9.05	4.91	13.42%
YoY %	17.79%	11.28%	-33.83%	18.24%	12.71%	84.32%	-	-
Horiz. %	213.03%	180.86%	162.53%	245.62%	207.74%	184.32%	100.00%	-
EY	9.56	11.27	12.53	8.29	9.80	11.05	20.35	-11.82%
YoY %	-15.17%	-10.06%	51.15%	-15.41%	-11.31%	-45.70%	-	-
Horiz. %	46.98%	55.38%	61.57%	40.74%	48.16%	54.30%	100.00%	-
DY	6.40	8.21	8.63	5.15	8.06	7.61	6.82	-1.05%
YoY %	-22.05%	-4.87%	67.57%	-36.10%	5.91%	11.58%	-	-
Horiz. %	93.84%	120.38%	126.54%	75.51%	118.18%	111.58%	100.00%	-
P/NAPS	1.96	1.59	1.16	1.57	1.17	1.07	0.95	12.81%
YoY %	23.27%	37.07%	-26.11%	34.19%	9.35%	12.63%	-	-
Horiz. %	206.32%	167.37%	122.11%	165.26%	123.16%	112.63%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/04/17	19/04/16	21/04/15	28/04/14	30/04/13	26/04/12	29/04/11	-
Price	9.75	6.84	4.80	6.50	4.23	4.16	3.82	-
P/RPS	1.32	0.98	0.69	0.99	0.59	0.61	0.61	13.71%
YoY %	34.69%	42.03%	-30.30%	67.80%	-3.28%	0.00%	-	-
Horiz. %	216.39%	160.66%	113.11%	162.30%	96.72%	100.00%	100.00%	-
P/EPS	10.88	8.90	8.55	12.12	10.04	9.34	4.68	15.08%
YoY %	22.25%	4.09%	-29.46%	20.72%	7.49%	99.57%	-	-
Horiz. %	232.48%	190.17%	182.69%	258.97%	214.53%	199.57%	100.00%	-
EY	9.19	11.23	11.69	8.25	9.96	10.70	21.36	-13.10%
YoY %	-18.17%	-3.93%	41.70%	-17.17%	-6.92%	-49.91%	-	-
Horiz. %	43.02%	52.57%	54.73%	38.62%	46.63%	50.09%	100.00%	-
DY	6.15	8.19	8.06	5.13	8.20	7.37	7.16	-2.50%
YoY %	-24.91%	1.61%	57.12%	-37.44%	11.26%	2.93%	-	-
Horiz. %	85.89%	114.39%	112.57%	71.65%	114.53%	102.93%	100.00%	-
P/NAPS	2.04	1.60	1.24	1.58	1.15	1.10	0.90	14.59%
YoY %	27.50%	29.03%	-21.52%	37.39%	4.55%	22.22%	-	-
Horiz. %	226.67%	177.78%	137.78%	175.56%	127.78%	122.22%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 14:35:00

EMA 5

5 Mins

SELL

2024-06-25 14:35:00

ADX

5 Mins

SELL

2024-06-25 14:35:00

MACD/RSI

5 Mins

SELL

2024-06-25 14:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-25 14:35:00

TURTLE SYSTEM 55

5 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,397,100

HSI-HUZ

0.20

-0.005

292,900,100

HSI-HU8

0.08

0.00

183,904,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,270,100

HSI-CXV

0.14

-0.005

85,255,000

AHB-WC

0.065

0.00

75,400,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,224,900

More active Stocks

DLADY

36.50

+0.68

6,300

KLK

20.84

+0.40

896,700

TENAGA

13.98

+0.26

5,626,400

HLFG

17.20

+0.14

115,000

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,899,500

ALLIANZ

22.12

+0.10

6,600

MAHSING

1.76

+0.09

20,988,200

KIMLUN

1.37

+0.09

437,800

More gainer Stocks

NESTLE

122.20

-0.80

6,600

PETGAS

18.00

-0.34

315,400

AJI

15.10

-0.24

101,200

KESM

7.18

-0.23

20,300

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

PETDAG

17.28

-0.18

185,500

MCEHLDG

1.71

-0.17

1,505,300

YTLPOWR-C36

0.92

-0.17

22,500

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