[HLIND] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

24-Apr-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -7.75%

YoY- 9.82%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	2,892,397	2,861,354	2,759,049	2,532,482	2,284,137	2,156,034	2,148,130	5.07%
YoY %	1.08%	3.71%	8.95%	10.87%	5.94%	0.37%	-	-
Horiz. %	134.65%	133.20%	128.44%	117.89%	106.33%	100.37%	100.00%	-
PBT	548,642	446,928	498,045	443,266	380,029	327,793	307,262	10.13%
YoY %	22.76%	-10.26%	12.36%	16.64%	15.94%	6.68%	-	-
Horiz. %	178.56%	145.46%	162.09%	144.26%	123.68%	106.68%	100.00%	-
Tax	-102,217	-93,646	-87,764	-70,445	-55,352	-51,797	-88,232	2.48%
YoY %	-9.15%	-6.70%	-24.59%	-27.27%	-6.86%	41.29%	-	-
Horiz. %	115.85%	106.14%	99.47%	79.84%	62.73%	58.71%	100.00%	-
NP	446,425	353,281	410,281	372,821	324,677	275,996	219,030	12.58%
YoY %	26.37%	-13.89%	10.05%	14.83%	17.64%	26.01%	-	-
Horiz. %	203.82%	161.29%	187.32%	170.21%	148.23%	126.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	336,057	265,306	329,574	304,053	276,874	236,970	173,094	11.68%
YoY %	26.67%	-19.50%	8.39%	9.82%	16.84%	36.90%	-	-
Horiz. %	194.15%	153.27%	190.40%	175.66%	159.96%	136.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.63%	20.95%	17.62%	15.89%	14.57%	15.80%	28.72%	-
YoY %	-11.07%	18.90%	10.89%	9.06%	-7.78%	-44.99%	-	-
Horiz. %	64.87%	72.95%	61.35%	55.33%	50.73%	55.01%	100.00%	-
Total Cost	2,445,972	2,508,073	2,348,768	2,159,661	1,959,460	1,880,038	1,929,100	4.03%
YoY %	-2.48%	6.78%	8.76%	10.22%	4.22%	-2.54%	-	-
Horiz. %	126.79%	130.01%	121.75%	111.95%	101.57%	97.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	1,319,930	1,190,282	8.43%
YoY %	8.73%	7.42%	17.25%	-4.29%	11.89%	10.89%	-	-
Horiz. %	162.65%	149.58%	139.24%	118.76%	124.08%	110.89%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	217,898	175,846	209,268	194,259	185,382	172,701	119,233	10.56%
YoY %	23.91%	-15.97%	7.73%	4.79%	7.34%	44.84%	-	-
Horiz. %	182.75%	147.48%	175.51%	162.92%	155.48%	144.84%	100.00%	-
Div Payout %	64.84%	66.28%	63.50%	63.89%	66.96%	72.88%	68.88%	-
YoY %	-2.17%	4.38%	-0.61%	-4.58%	-8.12%	5.81%	-	-
Horiz. %	94.13%	96.23%	92.19%	92.76%	97.21%	105.81%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	1,319,930	1,190,282	8.43%
YoY %	8.73%	7.42%	17.25%	-4.29%	11.89%	10.89%	-	-
Horiz. %	162.65%	149.58%	139.24%	118.76%	124.08%	110.89%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,905	308,394	308,363	1.02%
YoY %	0.00%	0.00%	0.00%	-0.00%	6.33%	0.01%	-	-
Horiz. %	106.34%	106.34%	106.34%	106.34%	106.34%	100.01%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	15.43%	12.35%	14.87%	14.72%	14.21%	12.80%	10.20%	-
YoY %	24.94%	-16.95%	1.02%	3.59%	11.02%	25.49%	-	-
Horiz. %	151.27%	121.08%	145.78%	144.31%	139.31%	125.49%	100.00%	-
ROE	17.36%	14.90%	19.88%	21.51%	18.75%	17.95%	14.54%	-
YoY %	16.51%	-25.05%	-7.58%	14.72%	4.46%	23.45%	-	-
Horiz. %	119.39%	102.48%	136.73%	147.94%	128.95%	123.45%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	920.34	911.23	878.95	816.96	739.27	699.11	696.62	4.74%
YoY %	1.00%	3.67%	7.59%	10.51%	5.74%	0.36%	-	-
Horiz. %	132.12%	130.81%	126.17%	117.27%	106.12%	100.36%	100.00%	-
EPS	106.95	84.49	105.00	98.13	89.69	76.84	56.13	11.33%
YoY %	26.58%	-19.53%	7.00%	9.41%	16.72%	36.90%	-	-
Horiz. %	190.54%	150.53%	187.07%	174.83%	159.79%	136.90%	100.00%	-
DPS	69.33	56.00	66.67	62.67	60.00	56.00	38.67	10.20%
YoY %	23.80%	-16.00%	6.38%	4.45%	7.14%	44.82%	-	-
Horiz. %	179.29%	144.82%	172.41%	162.06%	155.16%	144.82%	100.00%	-
NAPS	6.16	5.67	5.28	4.56	4.78	4.28	3.86	8.09%
YoY %	8.64%	7.39%	15.79%	-4.60%	11.68%	10.88%	-	-
Horiz. %	159.59%	146.89%	136.79%	118.13%	123.83%	110.88%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	919.00	909.14	876.63	804.64	725.74	685.03	682.52	5.07%
YoY %	1.08%	3.71%	8.95%	10.87%	5.94%	0.37%	-	-
Horiz. %	134.65%	133.20%	128.44%	117.89%	106.33%	100.37%	100.00%	-
EPS	106.78	84.30	104.72	96.61	87.97	75.29	55.00	11.68%
YoY %	26.67%	-19.50%	8.39%	9.82%	16.84%	36.89%	-	-
Horiz. %	194.15%	153.27%	190.40%	175.65%	159.95%	136.89%	100.00%	-
DPS	69.23	55.87	66.49	61.72	58.90	54.87	37.88	10.56%
YoY %	23.91%	-15.97%	7.73%	4.79%	7.34%	44.85%	-	-
Horiz. %	182.76%	147.49%	175.53%	162.94%	155.49%	144.85%	100.00%	-
NAPS	6.151	5.657	5.2661	4.4912	4.6925	4.1938	3.7819	8.43%
YoY %	8.73%	7.42%	17.25%	-4.29%	11.89%	10.89%	-	-
Horiz. %	162.64%	149.58%	139.24%	118.76%	124.08%	110.89%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	9.39	7.54	9.96	10.88	9.37	6.82	4.48	-
P/RPS	1.02	0.83	1.13	1.33	1.27	0.98	0.64	8.07%
YoY %	22.89%	-26.55%	-15.04%	4.72%	29.59%	53.12%	-	-
Horiz. %	159.38%	129.69%	176.56%	207.81%	198.44%	153.12%	100.00%	-
P/EPS	8.78	8.92	9.49	11.09	10.46	8.88	7.98	1.60%
YoY %	-1.57%	-6.01%	-14.43%	6.02%	17.79%	11.28%	-	-
Horiz. %	110.03%	111.78%	118.92%	138.97%	131.08%	111.28%	100.00%	-
EY	11.39	11.21	10.54	9.02	9.56	11.27	12.53	-1.57%
YoY %	1.61%	6.36%	16.85%	-5.65%	-15.17%	-10.06%	-	-
Horiz. %	90.90%	89.47%	84.12%	71.99%	76.30%	89.94%	100.00%	-
DY	7.38	7.43	6.69	5.76	6.40	8.21	8.63	-2.57%
YoY %	-0.67%	11.06%	16.15%	-10.00%	-22.05%	-4.87%	-	-
Horiz. %	85.52%	86.10%	77.52%	66.74%	74.16%	95.13%	100.00%	-
P/NAPS	1.52	1.33	1.89	2.39	1.96	1.59	1.16	4.60%
YoY %	14.29%	-29.63%	-20.92%	21.94%	23.27%	37.07%	-	-
Horiz. %	131.03%	114.66%	162.93%	206.03%	168.97%	137.07%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	22/05/20	28/05/19	24/04/18	25/04/17	19/04/16	21/04/15	-
Price	9.52	8.16	10.76	11.00	9.75	6.84	4.80	-
P/RPS	1.03	0.90	1.22	1.35	1.32	0.98	0.69	6.89%
YoY %	14.44%	-26.23%	-9.63%	2.27%	34.69%	42.03%	-	-
Horiz. %	149.28%	130.43%	176.81%	195.65%	191.30%	142.03%	100.00%	-
P/EPS	8.90	9.66	10.25	11.21	10.88	8.90	8.55	0.67%
YoY %	-7.87%	-5.76%	-8.56%	3.03%	22.25%	4.09%	-	-
Horiz. %	104.09%	112.98%	119.88%	131.11%	127.25%	104.09%	100.00%	-
EY	11.23	10.35	9.76	8.92	9.19	11.23	11.69	-0.66%
YoY %	8.50%	6.05%	9.42%	-2.94%	-18.17%	-3.93%	-	-
Horiz. %	96.07%	88.54%	83.49%	76.30%	78.61%	96.07%	100.00%	-
DY	7.28	6.86	6.20	5.70	6.15	8.19	8.06	-1.68%
YoY %	6.12%	10.65%	8.77%	-7.32%	-24.91%	1.61%	-	-
Horiz. %	90.32%	85.11%	76.92%	70.72%	76.30%	101.61%	100.00%	-
P/NAPS	1.55	1.44	2.04	2.41	2.04	1.60	1.24	3.78%
YoY %	7.64%	-29.41%	-15.35%	18.14%	27.50%	29.03%	-	-
Horiz. %	125.00%	116.13%	164.52%	194.35%	164.52%	129.03%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos