[HLIND] YoY Quarter Result on 30-Sep-2017 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

09-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 178.28%

YoY- 26.39%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Quarter Result
Revenue	652,660	777,238	672,914	629,426	565,754	519,119	524,487	3.70%
YoY %	-16.03%	15.50%	6.91%	11.25%	8.98%	-1.02%	-	-
Horiz. %	124.44%	148.19%	128.30%	120.01%	107.87%	98.98%	100.00%	-
PBT	93,029	109,069	107,843	117,544	91,441	66,949	74,997	3.65%
YoY %	-14.71%	1.14%	-8.25%	28.55%	36.58%	-10.73%	-	-
Horiz. %	124.04%	145.43%	143.80%	156.73%	121.93%	89.27%	100.00%	-
Tax	-21,683	-24,188	-19,818	-18,074	-14,132	-12,719	-14,919	6.42%
YoY %	10.36%	-22.05%	-9.65%	-27.89%	-11.11%	14.75%	-	-
Horiz. %	145.34%	162.13%	132.84%	121.15%	94.72%	85.25%	100.00%	-
NP	71,346	84,881	88,025	99,470	77,309	54,230	60,078	2.90%
YoY %	-15.95%	-3.57%	-11.51%	28.67%	42.56%	-9.73%	-	-
Horiz. %	118.76%	141.28%	146.52%	165.57%	128.68%	90.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,724	63,351	70,046	81,859	64,766	44,822	48,169	0.86%
YoY %	-19.93%	-9.56%	-14.43%	26.39%	44.50%	-6.95%	-	-
Horiz. %	105.30%	131.52%	145.42%	169.94%	134.46%	93.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.31%	22.18%	18.38%	15.38%	15.45%	19.00%	19.89%	-
YoY %	5.09%	20.67%	19.51%	-0.45%	-18.68%	-4.47%	-	-
Horiz. %	117.19%	111.51%	92.41%	77.33%	77.68%	95.53%	100.00%	-
Total Cost	581,314	692,357	584,889	529,956	488,445	464,889	464,409	3.80%
YoY %	-16.04%	18.37%	10.37%	8.50%	5.07%	0.10%	-	-
Horiz. %	125.17%	149.08%	125.94%	114.11%	105.18%	100.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,740,861	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	4.79%
YoY %	2.86%	10.31%	13.13%	-1.45%	9.61%	-4.43%	-	-
Horiz. %	132.52%	128.83%	116.79%	103.23%	104.75%	95.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	534	53,378	47,061	46,443	46,283	40,102	37,005	-50.62%
YoY %	-99.00%	13.42%	1.33%	0.35%	15.41%	8.37%	-	-
Horiz. %	1.44%	144.25%	127.17%	125.50%	125.07%	108.37%	100.00%	-
Div Payout %	1.05%	84.26%	67.19%	56.74%	71.46%	89.47%	76.82%	-
YoY %	-98.75%	25.41%	18.42%	-20.60%	-20.13%	16.47%	-	-
Horiz. %	1.37%	109.68%	87.46%	73.86%	93.02%	116.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,740,861	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	4.79%
YoY %	2.86%	10.31%	13.13%	-1.45%	9.61%	-4.43%	-	-
Horiz. %	132.52%	128.83%	116.79%	103.23%	104.75%	95.57%	100.00%	-
NOSH	327,903	327,903	327,903	327,905	308,556	308,479	308,380	1.02%
YoY %	0.00%	0.00%	-0.00%	6.27%	0.02%	0.03%	-	-
Horiz. %	106.33%	106.33%	106.33%	106.33%	100.06%	100.03%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	10.93%	10.92%	13.08%	15.80%	13.66%	10.45%	11.45%	-
YoY %	0.09%	-16.51%	-17.22%	15.67%	30.72%	-8.73%	-	-
Horiz. %	95.46%	95.37%	114.24%	137.99%	119.30%	91.27%	100.00%	-
ROE	2.91%	3.74%	4.57%	6.04%	4.71%	3.57%	3.67%	-
YoY %	-22.19%	-18.16%	-24.34%	28.24%	31.93%	-2.72%	-	-
Horiz. %	79.29%	101.91%	124.52%	164.58%	128.34%	97.28%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	207.70	247.53	214.48	203.29	183.36	168.28	170.08	3.38%
YoY %	-16.09%	15.41%	5.50%	10.87%	8.96%	-1.06%	-	-
Horiz. %	122.12%	145.54%	126.11%	119.53%	107.81%	98.94%	100.00%	-
EPS	16.14	20.18	22.33	26.44	20.99	14.53	15.62	0.54%
YoY %	-20.02%	-9.63%	-15.54%	25.96%	44.46%	-6.98%	-	-
Horiz. %	103.33%	129.19%	142.96%	169.27%	134.38%	93.02%	100.00%	-
DPS	0.17	17.00	15.00	15.00	15.00	13.00	12.00	-50.77%
YoY %	-99.00%	13.33%	0.00%	0.00%	15.38%	8.33%	-	-
Horiz. %	1.42%	141.67%	125.00%	125.00%	125.00%	108.33%	100.00%	-
NAPS	5.54	5.39	4.89	4.38	4.46	4.07	4.26	4.47%
YoY %	2.78%	10.22%	11.64%	-1.79%	9.58%	-4.46%	-	-
Horiz. %	130.05%	126.53%	114.79%	102.82%	104.69%	95.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 327,905
RPS	199.04	237.03	205.22	191.95	172.54	158.31	159.95	3.70%
YoY %	-16.03%	15.50%	6.91%	11.25%	8.99%	-1.03%	-	-
Horiz. %	124.44%	148.19%	128.30%	120.01%	107.87%	98.97%	100.00%	-
EPS	15.47	19.32	21.36	24.96	19.75	13.67	14.69	0.86%
YoY %	-19.93%	-9.55%	-14.42%	26.38%	44.48%	-6.94%	-	-
Horiz. %	105.31%	131.52%	145.41%	169.91%	134.45%	93.06%	100.00%	-
DPS	0.16	16.28	14.35	14.16	14.11	12.23	11.29	-50.77%
YoY %	-99.02%	13.45%	1.34%	0.35%	15.37%	8.33%	-	-
Horiz. %	1.42%	144.20%	127.10%	125.42%	124.98%	108.33%	100.00%	-
NAPS	5.3091	5.1614	4.6789	4.1359	4.1969	3.8289	4.0064	4.79%
YoY %	2.86%	10.31%	13.13%	-1.45%	9.61%	-4.43%	-	-
Horiz. %	132.52%	128.83%	116.79%	103.23%	104.75%	95.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	7.49	10.32	10.64	9.40	9.25	5.70	8.42	-
P/RPS	3.61	4.17	4.96	4.62	5.04	3.39	4.95	-5.12%
YoY %	-13.43%	-15.93%	7.36%	-8.33%	48.67%	-31.52%	-	-
Horiz. %	72.93%	84.24%	100.20%	93.33%	101.82%	68.48%	100.00%	-
P/EPS	46.40	51.15	47.66	35.55	44.07	39.23	53.91	-2.46%
YoY %	-9.29%	7.32%	34.06%	-19.33%	12.34%	-27.23%	-	-
Horiz. %	86.07%	94.88%	88.41%	65.94%	81.75%	72.77%	100.00%	-
EY	2.16	1.96	2.10	2.81	2.27	2.55	1.86	2.52%
YoY %	10.20%	-6.67%	-25.27%	23.79%	-10.98%	37.10%	-	-
Horiz. %	116.13%	105.38%	112.90%	151.08%	122.04%	137.10%	100.00%	-
DY	0.02	1.65	1.41	1.60	1.62	2.28	1.43	-50.88%
YoY %	-98.79%	17.02%	-11.88%	-1.23%	-28.95%	59.44%	-	-
Horiz. %	1.40%	115.38%	98.60%	111.89%	113.29%	159.44%	100.00%	-
P/NAPS	1.35	1.91	2.18	2.15	2.07	1.40	1.98	-6.17%
YoY %	-29.32%	-12.39%	1.40%	3.86%	47.86%	-29.29%	-	-
Horiz. %	68.18%	96.46%	110.10%	108.59%	104.55%	70.71%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	26/11/19	12/11/18	09/11/17	08/11/16	17/11/15	11/11/14	-
Price	8.24	10.64	10.56	9.80	9.65	6.20	4.62	-
P/RPS	3.97	4.30	4.92	4.82	5.26	3.68	2.72	6.49%
YoY %	-7.67%	-12.60%	2.07%	-8.37%	42.93%	35.29%	-	-
Horiz. %	145.96%	158.09%	180.88%	177.21%	193.38%	135.29%	100.00%	-
P/EPS	51.05	52.74	47.30	37.07	45.97	42.67	29.58	9.51%
YoY %	-3.20%	11.50%	27.60%	-19.36%	7.73%	44.25%	-	-
Horiz. %	172.58%	178.30%	159.91%	125.32%	155.41%	144.25%	100.00%	-
EY	1.96	1.90	2.11	2.70	2.18	2.34	3.38	-8.67%
YoY %	3.16%	-9.95%	-21.85%	23.85%	-6.84%	-30.77%	-	-
Horiz. %	57.99%	56.21%	62.43%	79.88%	64.50%	69.23%	100.00%	-
DY	0.02	1.60	1.42	1.53	1.55	2.10	2.60	-55.53%
YoY %	-98.75%	12.68%	-7.19%	-1.29%	-26.19%	-19.23%	-	-
Horiz. %	0.77%	61.54%	54.62%	58.85%	59.62%	80.77%	100.00%	-
P/NAPS	1.49	1.97	2.16	2.24	2.16	1.52	1.08	5.50%
YoY %	-24.37%	-8.80%	-3.57%	3.70%	42.11%	40.74%	-	-
Horiz. %	137.96%	182.41%	200.00%	207.41%	200.00%	140.74%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 16:00:00

OBV

Hourly

SELL

2024-04-25 15:50:00

EMA 5

10 Mins

SELL

2024-04-25 15:50:00

OBV

10 Mins

SELL

2024-04-25 15:50:00

EMA 5

5 Mins

SELL

2024-04-25 15:45:00

ADX

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

348

HLIND

HONG LEONG INDUSTRIES BHD

338

SAPNRG

SAPURA ENERGY BERHAD

283

DNEX

DAGANG NEXCHANGE BERHAD

271

YTLPOWR

YTL POWER INTERNATIONAL BHD

262

MYEG

MY E.G. SERVICES BHD

236

GENTING

GENTING BHD

214

GENM

GENTING MALAYSIA BERHAD

185

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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