[HLIND] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 66.96%
YoY- 26.67%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,337,765 2,649,401 1,689,303 2,169,298 2,146,016 2,069,287 1,899,362 3.51%
PBT 491,360 386,871 247,841 411,482 335,196 373,534 332,450 6.72%
Tax -108,721 -87,739 -65,316 -76,663 -70,235 -65,823 -52,834 12.76%
NP 382,639 299,132 182,525 334,819 264,961 307,711 279,616 5.36%
-
NP to SH 289,570 221,321 138,262 252,043 198,980 247,181 228,040 4.05%
-
Tax Rate 22.13% 22.68% 26.35% 18.63% 20.95% 17.62% 15.89% -
Total Cost 1,955,126 2,350,269 1,506,778 1,834,479 1,881,055 1,761,576 1,619,746 3.18%
-
Net Worth 2,108,349 2,066,856 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 6.88%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 336,706 179,316 163,498 163,423 131,884 156,951 145,694 14.96%
Div Payout % 116.28% 81.02% 118.25% 64.84% 66.28% 63.50% 63.89% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,108,349 2,066,856 1,958,842 1,935,940 1,780,442 1,657,407 1,413,545 6.88%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 16.37% 11.29% 10.80% 15.43% 12.35% 14.87% 14.72% -
ROE 13.73% 10.71% 7.06% 13.02% 11.18% 14.91% 16.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 742.90 842.18 537.27 690.25 683.42 659.21 612.72 3.25%
EPS 92.03 70.36 43.98 80.21 63.37 78.75 73.60 3.79%
DPS 107.00 57.00 52.00 52.00 42.00 50.00 47.00 14.68%
NAPS 6.70 6.57 6.23 6.16 5.67 5.28 4.56 6.61%
Adjusted Per Share Value based on latest NOSH - 327,903
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 742.78 841.79 536.74 689.25 681.85 657.47 603.48 3.51%
EPS 92.00 70.32 43.93 80.08 63.22 78.54 72.45 4.05%
DPS 106.98 56.97 51.95 51.92 41.90 49.87 46.29 14.96%
NAPS 6.6988 6.567 6.2238 6.151 5.657 5.2661 4.4912 6.88%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 10.26 9.00 9.10 9.39 7.54 9.96 10.88 -
P/RPS 1.38 1.07 1.69 1.36 1.10 1.51 1.78 -4.14%
P/EPS 11.15 12.79 20.69 11.71 11.90 12.65 14.79 -4.59%
EY 8.97 7.82 4.83 8.54 8.40 7.91 6.76 4.82%
DY 10.43 6.33 5.71 5.54 5.57 5.02 4.32 15.80%
P/NAPS 1.53 1.37 1.46 1.52 1.33 1.89 2.39 -7.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 25/05/22 28/05/21 22/05/20 28/05/19 24/04/18 -
Price 10.84 9.20 8.99 9.52 8.16 10.76 11.00 -
P/RPS 1.46 1.09 1.67 1.38 1.19 1.63 1.80 -3.42%
P/EPS 11.78 13.08 20.44 11.87 12.88 13.66 14.95 -3.89%
EY 8.49 7.65 4.89 8.42 7.77 7.32 6.69 4.04%
DY 9.87 6.20 5.78 5.46 5.15 4.65 4.27 14.97%
P/NAPS 1.62 1.40 1.44 1.55 1.44 2.04 2.41 -6.39%

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