[HLIND] YoY Cumulative 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- 58.63%

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
Cumulative Result
Revenue	1,713,103	1,617,026	1,611,098	1,522,159	1,661,369	1,588,077	1,265,804	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	285,022	245,845	230,447	176,335	159,472	153,505	195,296	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	-41,514	-38,848	-66,174	-23,275	-30,076	-24,726	38,268	-
YoY %	-6.86%	41.29%	-184.31%	22.61%	-21.64%	-164.61%	-	-
Horiz. %	-108.48%	-101.52%	-172.92%	-60.82%	-78.59%	-64.61%	100.00%	-
NP	243,508	206,997	164,273	153,060	129,396	128,779	233,564	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	207,656	177,728	129,821	124,024	97,470	102,993	164,434	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	1,469,595	1,410,029	1,446,825	1,369,099	1,531,973	1,459,298	1,032,240	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	139,036	129,525	89,425	77,090	80,171	70,925	55,071	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	14.06%	13.46%	10.91%	9.79%	8.59%	8.84%	14.47%	-
YoY %	4.46%	23.37%	11.44%	13.97%	-2.83%	-38.91%	-	-
Horiz. %	97.17%	93.02%	75.40%	67.66%	59.36%	61.09%	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	554.45	524.34	522.47	493.62	538.79	514.99	471.19	2.74%
YoY %	5.74%	0.36%	5.84%	-8.38%	4.62%	9.30%	-	-
Horiz. %	117.67%	111.28%	110.88%	104.76%	114.35%	109.30%	100.00%	-
EPS	67.27	57.63	42.10	40.22	31.61	33.40	61.21	1.58%
YoY %	16.73%	36.89%	4.67%	27.24%	-5.36%	-45.43%	-	-
Horiz. %	109.90%	94.15%	68.78%	65.71%	51.64%	54.57%	100.00%	-
DPS	45.00	42.00	29.00	25.00	26.00	23.00	20.50	13.98%
YoY %	7.14%	44.83%	16.00%	-3.85%	13.04%	12.20%	-	-
Horiz. %	219.51%	204.88%	141.46%	121.95%	126.83%	112.20%	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	522.44	493.14	491.33	464.21	506.66	484.31	386.03	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	63.33	54.20	39.59	37.82	29.73	31.41	50.15	3.96%
YoY %	16.85%	36.90%	4.68%	27.21%	-5.35%	-37.37%	-	-
Horiz. %	126.28%	108.08%	78.94%	75.41%	59.28%	62.63%	100.00%	-
DPS	42.40	39.50	27.27	23.51	24.45	21.63	16.79	16.67%
YoY %	7.34%	44.85%	15.99%	-3.84%	13.04%	28.83%	-	-
Horiz. %	252.53%	235.26%	162.42%	140.02%	145.62%	128.83%	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	1.69	1.30	0.86	1.31	0.80	0.78	0.85	12.12%
YoY %	30.00%	51.16%	-34.35%	63.75%	2.56%	-8.24%	-	-
Horiz. %	198.82%	152.94%	101.18%	154.12%	94.12%	91.76%	100.00%	-
P/EPS	13.94	11.83	10.64	16.09	13.60	12.07	6.55	13.40%
YoY %	17.84%	11.18%	-33.87%	18.31%	12.68%	84.27%	-	-
Horiz. %	212.82%	180.61%	162.44%	245.65%	207.63%	184.27%	100.00%	-
EY	7.17	8.45	9.40	6.22	7.35	8.29	15.26	-11.81%
YoY %	-15.15%	-10.11%	51.13%	-15.37%	-11.34%	-45.67%	-	-
Horiz. %	46.99%	55.37%	61.60%	40.76%	48.17%	54.33%	100.00%	-
DY	4.80	6.16	6.47	3.86	6.05	5.71	5.11	-1.03%
YoY %	-22.08%	-4.79%	67.62%	-36.20%	5.95%	11.74%	-	-
Horiz. %	93.93%	120.55%	126.61%	75.54%	118.40%	111.74%	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	1.76	1.30	0.92	1.32	0.79	0.81	0.81	13.79%
YoY %	35.38%	41.30%	-30.30%	67.09%	-2.47%	0.00%	-	-
Horiz. %	217.28%	160.49%	113.58%	162.96%	97.53%	100.00%	100.00%	-
P/EPS	14.51	11.87	11.40	16.16	13.38	12.46	6.24	15.08%
YoY %	22.24%	4.12%	-29.46%	20.78%	7.38%	99.68%	-	-
Horiz. %	232.53%	190.22%	182.69%	258.97%	214.42%	199.68%	100.00%	-
EY	6.89	8.43	8.77	6.19	7.47	8.03	16.02	-13.10%
YoY %	-18.27%	-3.88%	41.68%	-17.14%	-6.97%	-49.88%	-	-
Horiz. %	43.01%	52.62%	54.74%	38.64%	46.63%	50.12%	100.00%	-
DY	4.62	6.14	6.04	3.85	6.15	5.53	5.37	-2.47%
YoY %	-24.76%	1.66%	56.88%	-37.40%	11.21%	2.98%	-	-
Horiz. %	86.03%	114.34%	112.48%	71.69%	114.53%	102.98%	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 12:00:00

EMA 5

Hourly

SELL

2024-06-25 11:00:00

EMA 5

Hourly

BUY

2024-06-25 10:30:00

ADX

5 Mins

BUY

2024-06-25 09:25:00

EMA 5

5 Mins

BUY

2024-06-25 09:25:00

TURTLE SYSTEM 20

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

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

293,021,900

HSI-HUZ

0.20

-0.005

241,131,200

HSI-HU8

0.08

0.00

183,878,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,942,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.14

-0.005

68,293,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

47,603,500

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.84

+0.40

836,100

TENAGA

13.98

+0.26

5,463,300

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

80,900

HEIM

23.20

+0.14

56,800

F&N

31.80

+0.14

30,300

PANAMY

20.20

+0.10

44,500

HARTA

3.26

+0.09

1,781,900

SYNERGY

1.70

+0.08

606,600

More gainer Stocks

NESTLE

122.40

-0.60

4,300

PETGAS

18.00

-0.34

293,500

PETDAG

17.20

-0.26

161,000

AXIATA-C1B

0.035

-0.225

1,030,000

YTLPOWR

4.66

-0.22

19,087,000

AJI

15.12

-0.22

88,600

MPI

38.60

-0.22

75,300

KGB

3.29

-0.21

2,026,800

ECOWLD-C26

0.01

-0.20

100

KGB-WB

2.02

-0.17

1,115,100

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