[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	882.09	872.62	841.42	772.33	696.59	657.52	655.11	5.07%
YoY %	1.09%	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	102.49	80.91	100.51	92.73	84.44	72.27	52.79	11.68%
YoY %	26.67%	-19.50%	8.39%	9.82%	16.84%	36.90%	-	-
Horiz. %	194.15%	153.27%	190.40%	175.66%	159.95%	136.90%	100.00%	-
DPS	66.45	53.63	63.82	59.24	56.54	52.67	36.36	10.56%
YoY %	23.90%	-15.97%	7.73%	4.78%	7.35%	44.86%	-	-
Horiz. %	182.76%	147.50%	175.52%	162.93%	155.50%	144.86%	100.00%	-
NAPS	5.904	5.4298	5.0546	4.3109	4.504	4.0254	3.63	8.43%
YoY %	8.73%	7.42%	17.25%	-4.29%	11.89%	10.89%	-	-
Horiz. %	162.64%	149.58%	139.25%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:00:00

ADX

10 Mins

SELL

2024-06-28 15:40:00

OBV

5 Mins

SELL

2024-06-28 15:30:00

EMA 5

30 Mins

SELL

2024-06-28 15:00:00

EMA 5

Hourly

SELL

2024-06-28 11:00:00

EMA 5

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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