[HLIND] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -99.77%
YoY- -98.69%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 929,747 835,878 884,449 276,995 652,660 777,238 672,914 5.53%
PBT 238,955 151,912 133,967 6,273 93,029 109,069 107,843 14.16%
Tax -52,195 -33,654 -28,382 -2,240 -21,683 -24,188 -19,818 17.49%
NP 186,760 118,258 105,585 4,033 71,346 84,881 88,025 13.34%
-
NP to SH 140,560 87,670 81,881 662 50,724 63,351 70,046 12.29%
-
Tax Rate 21.84% 22.15% 21.19% 35.71% 23.31% 22.18% 18.38% -
Total Cost 742,987 717,620 778,864 272,962 581,314 692,357 584,889 4.06%
-
Net Worth 2,209,429 2,114,279 1,994,088 1,883,136 1,740,861 1,692,422 1,534,213 6.26%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 78,683 62,925 62,905 53,444 534 53,378 47,061 8.93%
Div Payout % 55.98% 71.77% 76.82% 8,073.20% 1.05% 84.26% 67.19% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,209,429 2,114,279 1,994,088 1,883,136 1,740,861 1,692,422 1,534,213 6.26%
NOSH 314,733 327,903 327,903 327,903 327,903 327,903 327,903 -0.68%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 20.09% 14.15% 11.94% 1.46% 10.93% 10.92% 13.08% -
ROE 6.36% 4.15% 4.11% 0.04% 2.91% 3.74% 4.57% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 295.41 265.67 281.20 88.11 207.70 247.53 214.48 5.47%
EPS 44.66 27.86 26.03 0.21 16.14 20.18 22.33 12.23%
DPS 25.00 20.00 20.00 17.00 0.17 17.00 15.00 8.87%
NAPS 7.02 6.72 6.34 5.99 5.54 5.39 4.89 6.20%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 295.41 265.58 281.02 88.01 207.37 246.95 213.80 5.53%
EPS 44.66 27.86 26.02 0.21 16.12 20.13 22.26 12.29%
DPS 25.00 19.99 19.99 16.98 0.17 16.96 14.95 8.93%
NAPS 7.02 6.7177 6.3358 5.9833 5.5312 5.3773 4.8746 6.26%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 13.74 8.89 9.09 8.86 7.49 10.32 10.64 -
P/RPS 4.65 3.35 3.23 10.06 3.61 4.17 4.96 -1.06%
P/EPS 30.77 31.90 34.92 4,207.56 46.40 51.15 47.66 -7.02%
EY 3.25 3.13 2.86 0.02 2.16 1.96 2.10 7.54%
DY 1.82 2.25 2.20 1.92 0.02 1.65 1.41 4.34%
P/NAPS 1.96 1.32 1.43 1.48 1.35 1.91 2.18 -1.75%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 17/11/23 24/11/22 22/11/21 24/11/20 26/11/19 12/11/18 -
Price 13.88 9.25 9.22 9.00 8.24 10.64 10.56 -
P/RPS 4.70 3.48 3.28 10.21 3.97 4.30 4.92 -0.75%
P/EPS 31.08 33.20 35.42 4,274.05 51.05 52.74 47.30 -6.75%
EY 3.22 3.01 2.82 0.02 1.96 1.90 2.11 7.29%
DY 1.80 2.16 2.17 1.89 0.02 1.60 1.42 4.02%
P/NAPS 1.98 1.38 1.45 1.50 1.49 1.97 2.16 -1.43%

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
Post a Comment