[HLIND] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Apr-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

31-Mar-2015 [#3]

Profit Trend

QoQ- 3.29%

YoY- 4.67%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	2,532,482	2,284,137	2,156,034	2,148,130	2,029,545	2,215,158	2,117,436	3.02%
YoY %	10.87%	5.94%	0.37%	5.84%	-8.38%	4.62%	-	-
Horiz. %	119.60%	107.87%	101.82%	101.45%	95.85%	104.62%	100.00%	-
PBT	443,266	380,029	327,793	307,262	235,113	212,629	204,673	13.73%
YoY %	16.64%	15.94%	6.68%	30.69%	10.57%	3.89%	-	-
Horiz. %	216.57%	185.68%	160.15%	150.12%	114.87%	103.89%	100.00%	-
Tax	-70,445	-55,352	-51,797	-88,232	-31,033	-40,101	-32,968	13.48%
YoY %	-27.27%	-6.86%	41.29%	-184.32%	22.61%	-21.64%	-	-
Horiz. %	213.68%	167.90%	157.11%	267.63%	94.13%	121.64%	100.00%	-
NP	372,821	324,677	275,996	219,030	204,080	172,528	171,705	13.78%
YoY %	14.83%	17.64%	26.01%	7.33%	18.29%	0.48%	-	-
Horiz. %	217.13%	189.09%	160.74%	127.56%	118.86%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,053	276,874	236,970	173,094	165,365	129,960	137,324	14.15%
YoY %	9.82%	16.84%	36.90%	4.67%	27.24%	-5.36%	-	-
Horiz. %	221.41%	201.62%	172.56%	126.05%	120.42%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.89%	14.57%	15.80%	28.72%	13.20%	18.86%	16.11%	-
YoY %	9.06%	-7.78%	-44.99%	117.58%	-30.01%	17.07%	-	-
Horiz. %	98.63%	90.44%	98.08%	178.27%	81.94%	117.07%	100.00%	-
Total Cost	2,159,661	1,959,460	1,880,038	1,929,100	1,825,465	2,042,630	1,945,730	1.75%
YoY %	10.22%	4.22%	-2.54%	5.68%	-10.63%	4.98%	-	-
Horiz. %	110.99%	100.71%	96.62%	99.15%	93.82%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,413,545	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	3.26%
YoY %	-4.29%	11.89%	10.89%	-6.08%	11.69%	-2.65%	-	-
Horiz. %	121.27%	126.70%	113.24%	102.11%	108.73%	97.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	194,259	185,382	172,701	119,233	102,787	106,895	94,566	12.74%
YoY %	4.79%	7.34%	44.84%	16.00%	-3.84%	13.04%	-	-
Horiz. %	205.42%	196.03%	182.62%	126.08%	108.69%	113.04%	100.00%	-
Div Payout %	63.89%	66.96%	72.88%	68.88%	62.16%	82.25%	68.86%	-
YoY %	-4.58%	-8.12%	5.81%	10.81%	-24.43%	19.45%	-	-
Horiz. %	92.78%	97.24%	105.84%	100.03%	90.27%	119.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,413,545	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	3.26%
YoY %	-4.29%	11.89%	10.89%	-6.08%	11.69%	-2.65%	-	-
Horiz. %	121.27%	126.70%	113.24%	102.11%	108.73%	97.35%	100.00%	-
NOSH	327,903	327,905	308,394	308,363	308,363	308,351	308,370	1.02%
YoY %	-0.00%	6.33%	0.01%	0.00%	0.00%	-0.01%	-	-
Horiz. %	106.33%	106.33%	100.01%	100.00%	100.00%	99.99%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	14.72%	14.21%	12.80%	10.20%	10.06%	7.79%	8.11%	-
YoY %	3.59%	11.02%	25.49%	1.39%	29.14%	-3.95%	-	-
Horiz. %	181.50%	175.22%	157.83%	125.77%	124.04%	96.05%	100.00%	-
ROE	21.51%	18.75%	17.95%	14.54%	13.05%	11.45%	11.78%	-
YoY %	14.72%	4.46%	23.45%	11.42%	13.97%	-2.80%	-	-
Horiz. %	182.60%	159.17%	152.38%	123.43%	110.78%	97.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	816.96	739.27	699.11	696.62	658.17	718.39	686.65	2.93%
YoY %	10.51%	5.74%	0.36%	5.84%	-8.38%	4.62%	-	-
Horiz. %	118.98%	107.66%	101.81%	101.45%	95.85%	104.62%	100.00%	-
EPS	98.13	89.69	76.84	56.13	53.63	42.15	44.53	14.06%
YoY %	9.41%	16.72%	36.90%	4.66%	27.24%	-5.34%	-	-
Horiz. %	220.37%	201.41%	172.56%	126.05%	120.44%	94.66%	100.00%	-
DPS	62.67	60.00	56.00	38.67	33.33	34.67	30.67	12.64%
YoY %	4.45%	7.14%	44.82%	16.02%	-3.87%	13.04%	-	-
Horiz. %	204.34%	195.63%	182.59%	126.08%	108.67%	113.04%	100.00%	-
NAPS	4.56	4.78	4.28	3.86	4.11	3.68	3.78	3.17%
YoY %	-4.60%	11.68%	10.88%	-6.08%	11.68%	-2.65%	-	-
Horiz. %	120.63%	126.46%	113.23%	102.12%	108.73%	97.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 308,318
RPS	772.33	696.59	657.52	655.11	618.95	675.55	645.75	3.02%
YoY %	10.87%	5.94%	0.37%	5.84%	-8.38%	4.61%	-	-
Horiz. %	119.60%	107.87%	101.82%	101.45%	95.85%	104.61%	100.00%	-
EPS	92.73	84.44	72.27	52.79	50.43	39.63	41.88	14.15%
YoY %	9.82%	16.84%	36.90%	4.68%	27.25%	-5.37%	-	-
Horiz. %	221.42%	201.62%	172.56%	126.05%	120.42%	94.63%	100.00%	-
DPS	59.24	56.54	52.67	36.36	31.35	32.60	28.84	12.74%
YoY %	4.78%	7.35%	44.86%	15.98%	-3.83%	13.04%	-	-
Horiz. %	205.41%	196.05%	182.63%	126.07%	108.70%	113.04%	100.00%	-
NAPS	4.3109	4.504	4.0254	3.63	3.8651	3.4606	3.5548	3.26%
YoY %	-4.29%	11.89%	10.89%	-6.08%	11.69%	-2.65%	-	-
Horiz. %	121.27%	126.70%	113.24%	102.12%	108.73%	97.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	10.88	9.37	6.82	4.48	6.47	4.30	4.03	-
P/RPS	1.33	1.27	0.98	0.64	0.98	0.60	0.59	14.50%
YoY %	4.72%	29.59%	53.12%	-34.69%	63.33%	1.69%	-	-
Horiz. %	225.42%	215.25%	166.10%	108.47%	166.10%	101.69%	100.00%	-
P/EPS	11.09	10.46	8.88	7.98	12.06	10.20	9.05	3.44%
YoY %	6.02%	17.79%	11.28%	-33.83%	18.24%	12.71%	-	-
Horiz. %	122.54%	115.58%	98.12%	88.18%	133.26%	112.71%	100.00%	-
EY	9.02	9.56	11.27	12.53	8.29	9.80	11.05	-3.32%
YoY %	-5.65%	-15.17%	-10.06%	51.15%	-15.41%	-11.31%	-	-
Horiz. %	81.63%	86.52%	101.99%	113.39%	75.02%	88.69%	100.00%	-
DY	5.76	6.40	8.21	8.63	5.15	8.06	7.61	-4.53%
YoY %	-10.00%	-22.05%	-4.87%	67.57%	-36.10%	5.91%	-	-
Horiz. %	75.69%	84.10%	107.88%	113.40%	67.67%	105.91%	100.00%	-
P/NAPS	2.39	1.96	1.59	1.16	1.57	1.17	1.07	14.32%
YoY %	21.94%	23.27%	37.07%	-26.11%	34.19%	9.35%	-	-
Horiz. %	223.36%	183.18%	148.60%	108.41%	146.73%	109.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/04/18	25/04/17	19/04/16	21/04/15	28/04/14	30/04/13	26/04/12	-
Price	11.00	9.75	6.84	4.80	6.50	4.23	4.16	-
P/RPS	1.35	1.32	0.98	0.69	0.99	0.59	0.61	14.14%
YoY %	2.27%	34.69%	42.03%	-30.30%	67.80%	-3.28%	-	-
Horiz. %	221.31%	216.39%	160.66%	113.11%	162.30%	96.72%	100.00%	-
P/EPS	11.21	10.88	8.90	8.55	12.12	10.04	9.34	3.08%
YoY %	3.03%	22.25%	4.09%	-29.46%	20.72%	7.49%	-	-
Horiz. %	120.02%	116.49%	95.29%	91.54%	129.76%	107.49%	100.00%	-
EY	8.92	9.19	11.23	11.69	8.25	9.96	10.70	-2.98%
YoY %	-2.94%	-18.17%	-3.93%	41.70%	-17.17%	-6.92%	-	-
Horiz. %	83.36%	85.89%	104.95%	109.25%	77.10%	93.08%	100.00%	-
DY	5.70	6.15	8.19	8.06	5.13	8.20	7.37	-4.19%
YoY %	-7.32%	-24.91%	1.61%	57.12%	-37.44%	11.26%	-	-
Horiz. %	77.34%	83.45%	111.13%	109.36%	69.61%	111.26%	100.00%	-
P/NAPS	2.41	2.04	1.60	1.24	1.58	1.15	1.10	13.95%
YoY %	18.14%	27.50%	29.03%	-21.52%	37.39%	4.55%	-	-
Horiz. %	219.09%	185.45%	145.45%	112.73%	143.64%	104.55%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:40:00

EMA 5

5 Mins

SELL

2024-06-25 16:35:00

ADX

5 Mins

SELL

2024-06-25 16:35:00

OBV

5 Mins

SELL

2024-06-25 16:15:00

EMA 5

5 Mins

BUY

2024-06-25 16:15:00

ADX

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

734

HLIND

HONG LEONG INDUSTRIES BHD

691

MPI

MALAYSIAN PACIFIC INDUSTRIES

668

YTLPOWR

YTL POWER INTERNATIONAL BHD

626

NOTION

NOTION VTEC BHD

559

DNEX

DAGANG NEXCHANGE BERHAD

556

HEXCAP

HEXTAR CAPITAL BERHAD

435

GENTING

GENTING BHD

398

SNS

SNS NETWORK TECHNOLOGY BERHAD

388

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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