[HLIND] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 40.67%

YoY- -19.5%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	2,649,401	1,689,303	2,169,298	2,146,016	2,069,287	1,899,362	1,713,103	7.53%
YoY %	56.83%	-22.13%	1.08%	3.71%	8.95%	10.87%	-	-
Horiz. %	154.66%	98.61%	126.63%	125.27%	120.79%	110.87%	100.00%	-
PBT	386,871	247,841	411,482	335,196	373,534	332,450	285,022	5.22%
YoY %	56.10%	-39.77%	22.76%	-10.26%	12.36%	16.64%	-	-
Horiz. %	135.73%	86.96%	144.37%	117.60%	131.05%	116.64%	100.00%	-
Tax	-87,739	-65,316	-76,663	-70,235	-65,823	-52,834	-41,514	13.27%
YoY %	-34.33%	14.80%	-9.15%	-6.70%	-24.58%	-27.27%	-	-
Horiz. %	211.35%	157.33%	184.67%	169.18%	158.56%	127.27%	100.00%	-
NP	299,132	182,525	334,819	264,961	307,711	279,616	243,508	3.48%
YoY %	63.89%	-45.49%	26.37%	-13.89%	10.05%	14.83%	-	-
Horiz. %	122.84%	74.96%	137.50%	108.81%	126.37%	114.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,321	138,262	252,043	198,980	247,181	228,040	207,656	1.06%
YoY %	60.07%	-45.14%	26.67%	-19.50%	8.39%	9.82%	-	-
Horiz. %	106.58%	66.58%	121.38%	95.82%	119.03%	109.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.68%	26.35%	18.63%	20.95%	17.62%	15.89%	14.57%	-
YoY %	-13.93%	41.44%	-11.07%	18.90%	10.89%	9.06%	-	-
Horiz. %	155.66%	180.85%	127.87%	143.79%	120.93%	109.06%	100.00%	-
Total Cost	2,350,269	1,506,778	1,834,479	1,881,055	1,761,576	1,619,746	1,469,595	8.13%
YoY %	55.98%	-17.86%	-2.48%	6.78%	8.76%	10.22%	-	-
Horiz. %	159.93%	102.53%	124.83%	128.00%	119.87%	110.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,066,856	1,958,842	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	5.75%
YoY %	5.51%	1.18%	8.73%	7.42%	17.25%	-4.29%	-	-
Horiz. %	139.95%	132.63%	131.08%	120.55%	112.22%	95.71%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	179,316	163,498	163,423	131,884	156,951	145,694	139,036	4.32%
YoY %	9.67%	0.05%	23.91%	-15.97%	7.73%	4.79%	-	-
Horiz. %	128.97%	117.59%	117.54%	94.86%	112.89%	104.79%	100.00%	-
Div Payout %	81.02%	118.25%	64.84%	66.28%	63.50%	63.89%	66.96%	-
YoY %	-31.48%	82.37%	-2.17%	4.38%	-0.61%	-4.58%	-	-
Horiz. %	121.00%	176.60%	96.83%	98.98%	94.83%	95.42%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,066,856	1,958,842	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	5.75%
YoY %	5.51%	1.18%	8.73%	7.42%	17.25%	-4.29%	-	-
Horiz. %	139.95%	132.63%	131.08%	120.55%	112.22%	95.71%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,903	327,903	327,905	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	11.29%	10.80%	15.43%	12.35%	14.87%	14.72%	14.21%	-
YoY %	4.54%	-30.01%	24.94%	-16.95%	1.02%	3.59%	-	-
Horiz. %	79.45%	76.00%	108.59%	86.91%	104.64%	103.59%	100.00%	-
ROE	10.71%	7.06%	13.02%	11.18%	14.91%	16.13%	14.06%	-
YoY %	51.70%	-45.78%	16.46%	-25.02%	-7.56%	14.72%	-	-
Horiz. %	76.17%	50.21%	92.60%	79.52%	106.05%	114.72%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	842.18	537.27	690.25	683.42	659.21	612.72	554.45	7.21%
YoY %	56.75%	-22.16%	1.00%	3.67%	7.59%	10.51%	-	-
Horiz. %	151.89%	96.90%	124.49%	123.26%	118.89%	110.51%	100.00%	-
EPS	70.36	43.98	80.21	63.37	78.75	73.60	67.27	0.75%
YoY %	59.98%	-45.17%	26.57%	-19.53%	7.00%	9.41%	-	-
Horiz. %	104.59%	65.38%	119.24%	94.20%	117.07%	109.41%	100.00%	-
DPS	57.00	52.00	52.00	42.00	50.00	47.00	45.00	4.01%
YoY %	9.62%	0.00%	23.81%	-16.00%	6.38%	4.44%	-	-
Horiz. %	126.67%	115.56%	115.56%	93.33%	111.11%	104.44%	100.00%	-
NAPS	6.57	6.23	6.16	5.67	5.28	4.56	4.78	5.44%
YoY %	5.46%	1.14%	8.64%	7.39%	15.79%	-4.60%	-	-
Horiz. %	137.45%	130.33%	128.87%	118.62%	110.46%	95.40%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	841.79	536.74	689.25	681.85	657.47	603.48	544.30	7.53%
YoY %	56.83%	-22.13%	1.09%	3.71%	8.95%	10.87%	-	-
Horiz. %	154.66%	98.61%	126.63%	125.27%	120.79%	110.87%	100.00%	-
EPS	70.32	43.93	80.08	63.22	78.54	72.45	65.98	1.06%
YoY %	60.07%	-45.14%	26.67%	-19.51%	8.41%	9.81%	-	-
Horiz. %	106.58%	66.58%	121.37%	95.82%	119.04%	109.81%	100.00%	-
DPS	56.97	51.95	51.92	41.90	49.87	46.29	44.18	4.32%
YoY %	9.66%	0.06%	23.91%	-15.98%	7.73%	4.78%	-	-
Horiz. %	128.95%	117.59%	117.52%	94.84%	112.88%	104.78%	100.00%	-
NAPS	6.567	6.2238	6.151	5.657	5.2661	4.4912	4.6925	5.75%
YoY %	5.51%	1.18%	8.73%	7.42%	17.25%	-4.29%	-	-
Horiz. %	139.95%	132.63%	131.08%	120.55%	112.22%	95.71%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	9.00	9.10	9.39	7.54	9.96	10.88	9.37	-
P/RPS	1.07	1.69	1.36	1.10	1.51	1.78	1.69	-7.33%
YoY %	-36.69%	24.26%	23.64%	-27.15%	-15.17%	5.33%	-	-
Horiz. %	63.31%	100.00%	80.47%	65.09%	89.35%	105.33%	100.00%	-
P/EPS	12.79	20.69	11.71	11.90	12.65	14.79	13.94	-1.42%
YoY %	-38.18%	76.69%	-1.60%	-5.93%	-14.47%	6.10%	-	-
Horiz. %	91.75%	148.42%	84.00%	85.37%	90.75%	106.10%	100.00%	-
EY	7.82	4.83	8.54	8.40	7.91	6.76	7.17	1.45%
YoY %	61.90%	-43.44%	1.67%	6.19%	17.01%	-5.72%	-	-
Horiz. %	109.07%	67.36%	119.11%	117.15%	110.32%	94.28%	100.00%	-
DY	6.33	5.71	5.54	5.57	5.02	4.32	4.80	4.71%
YoY %	10.86%	3.07%	-0.54%	10.96%	16.20%	-10.00%	-	-
Horiz. %	131.88%	118.96%	115.42%	116.04%	104.58%	90.00%	100.00%	-
P/NAPS	1.37	1.46	1.52	1.33	1.89	2.39	1.96	-5.79%
YoY %	-6.16%	-3.95%	14.29%	-29.63%	-20.92%	21.94%	-	-
Horiz. %	69.90%	74.49%	77.55%	67.86%	96.43%	121.94%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	18/05/23	25/05/22	28/05/21	22/05/20	28/05/19	24/04/18	25/04/17	-
Price	9.20	8.99	9.52	8.16	10.76	11.00	9.75	-
P/RPS	1.09	1.67	1.38	1.19	1.63	1.80	1.76	-7.67%
YoY %	-34.73%	21.01%	15.97%	-26.99%	-9.44%	2.27%	-	-
Horiz. %	61.93%	94.89%	78.41%	67.61%	92.61%	102.27%	100.00%	-
P/EPS	13.08	20.44	11.87	12.88	13.66	14.95	14.51	-1.71%
YoY %	-36.01%	72.20%	-7.84%	-5.71%	-8.63%	3.03%	-	-
Horiz. %	90.14%	140.87%	81.81%	88.77%	94.14%	103.03%	100.00%	-
EY	7.65	4.89	8.42	7.77	7.32	6.69	6.89	1.75%
YoY %	56.44%	-41.92%	8.37%	6.15%	9.42%	-2.90%	-	-
Horiz. %	111.03%	70.97%	122.21%	112.77%	106.24%	97.10%	100.00%	-
DY	6.20	5.78	5.46	5.15	4.65	4.27	4.62	5.02%
YoY %	7.27%	5.86%	6.02%	10.75%	8.90%	-7.58%	-	-
Horiz. %	134.20%	125.11%	118.18%	111.47%	100.65%	92.42%	100.00%	-
P/NAPS	1.40	1.44	1.55	1.44	2.04	2.41	2.04	-6.07%
YoY %	-2.78%	-7.10%	7.64%	-29.41%	-15.35%	18.14%	-	-
Horiz. %	68.63%	70.59%	75.98%	70.59%	100.00%	118.14%	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