[HLIND] YoY 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- 8.87%

YoY- 2.12%

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
Quarter Result
Revenue	585,824	555,028	551,053	506,284	553,423	559,418	437,190	4.99%
YoY %	5.55%	0.72%	8.84%	-8.52%	-1.07%	27.96%	-	-
Horiz. %	134.00%	126.95%	126.04%	115.80%	126.59%	127.96%	100.00%	-
PBT	102,602	82,768	68,256	62,357	65,957	49,666	82,957	3.60%
YoY %	23.96%	21.26%	9.46%	-5.46%	32.80%	-40.13%	-	-
Horiz. %	123.68%	99.77%	82.28%	75.17%	79.51%	59.87%	100.00%	-
Tax	-15,455	-13,197	-11,961	-7,611	-11,455	-6,629	-6,155	16.56%
YoY %	-17.11%	-10.33%	-57.15%	33.56%	-72.80%	-7.70%	-	-
Horiz. %	251.10%	214.41%	194.33%	123.66%	186.11%	107.70%	100.00%	-
NP	87,147	69,571	56,295	54,746	54,502	43,037	76,802	2.12%
YoY %	25.26%	23.58%	2.83%	0.45%	26.64%	-43.96%	-	-
Horiz. %	113.47%	90.58%	73.30%	71.28%	70.96%	56.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,223	58,653	46,032	45,842	44,892	33,599	60,119	3.57%
YoY %	26.55%	27.42%	0.41%	2.12%	33.61%	-44.11%	-	-
Horiz. %	123.46%	97.56%	76.57%	76.25%	74.67%	55.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.06%	15.94%	17.52%	12.21%	17.37%	13.35%	7.42%	-
YoY %	-5.52%	-9.02%	43.49%	-29.71%	30.11%	79.92%	-	-
Horiz. %	202.96%	214.82%	236.12%	164.56%	234.10%	179.92%	100.00%	-
Total Cost	498,677	485,457	494,758	451,538	498,921	516,381	360,388	5.55%
YoY %	2.72%	-1.88%	9.57%	-9.50%	-3.38%	43.28%	-	-
Horiz. %	138.37%	134.70%	137.28%	125.29%	138.44%	143.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,476,881	1,319,846	1,190,110	1,267,051	1,134,632	1,165,938	1,197,285	3.55%
YoY %	11.90%	10.90%	-6.07%	11.67%	-2.69%	-2.62%	-	-
Horiz. %	123.35%	110.24%	99.40%	105.83%	94.77%	97.38%	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	92,691	89,428	52,414	46,242	49,331	37,013	29,719	20.85%
YoY %	3.65%	70.62%	13.35%	-6.26%	33.28%	24.54%	-	-
Horiz. %	311.89%	300.91%	176.37%	155.60%	165.99%	124.54%	100.00%	-
Div Payout %	124.88%	152.47%	113.86%	100.87%	109.89%	110.16%	49.44%	-
YoY %	-18.10%	33.91%	12.88%	-8.21%	-0.25%	122.82%	-	-
Horiz. %	252.59%	308.39%	230.30%	204.03%	222.27%	222.82%	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	1,319,846	1,190,110	1,267,051	1,134,632	1,165,938	1,197,285	3.55%
YoY %	11.90%	10.90%	-6.07%	11.67%	-2.69%	-2.62%	-	-
Horiz. %	123.35%	110.24%	99.40%	105.83%	94.77%	97.38%	100.00%	-
NOSH	327,905	308,375	308,318	308,285	308,324	308,449	283,046	2.47%
YoY %	6.33%	0.02%	0.01%	-0.01%	-0.04%	8.97%	-	-
Horiz. %	115.85%	108.95%	108.93%	108.92%	108.93%	108.97%	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	14.88%	12.53%	10.22%	10.81%	9.85%	7.69%	17.57%	-
YoY %	18.75%	22.60%	-5.46%	9.75%	28.09%	-56.23%	-	-
Horiz. %	84.69%	71.31%	58.17%	61.53%	56.06%	43.77%	100.00%	-
ROE	5.03%	4.44%	3.87%	3.62%	3.96%	2.88%	5.02%	-
YoY %	13.29%	14.73%	6.91%	-8.59%	37.50%	-42.63%	-	-
Horiz. %	100.20%	88.45%	77.09%	72.11%	78.88%	57.37%	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	189.60	179.98	178.73	164.23	179.49	181.36	154.46	3.47%
YoY %	5.35%	0.70%	8.83%	-8.50%	-1.03%	17.42%	-	-
Horiz. %	122.75%	116.52%	115.71%	106.33%	116.20%	117.42%	100.00%	-
EPS	24.02	19.02	14.93	14.87	14.56	10.90	21.24	2.06%
YoY %	26.29%	27.39%	0.40%	2.13%	33.58%	-48.68%	-	-
Horiz. %	113.09%	89.55%	70.29%	70.01%	68.55%	51.32%	100.00%	-
DPS	30.00	29.00	17.00	15.00	16.00	12.00	10.50	19.10%
YoY %	3.45%	70.59%	13.33%	-6.25%	33.33%	14.29%	-	-
Horiz. %	285.71%	276.19%	161.90%	142.86%	152.38%	114.29%	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	186.13	176.35	175.09	160.86	175.84	177.74	138.91	4.99%
YoY %	5.55%	0.72%	8.85%	-8.52%	-1.07%	27.95%	-	-
Horiz. %	133.99%	126.95%	126.05%	115.80%	126.59%	127.95%	100.00%	-
EPS	23.58	18.64	14.63	14.57	14.26	10.68	19.10	3.57%
YoY %	26.50%	27.41%	0.41%	2.17%	33.52%	-44.08%	-	-
Horiz. %	123.46%	97.59%	76.60%	76.28%	74.66%	55.92%	100.00%	-
DPS	29.45	28.41	16.65	14.69	15.67	11.76	9.44	20.85%
YoY %	3.66%	70.63%	13.34%	-6.25%	33.25%	24.58%	-	-
Horiz. %	311.97%	300.95%	176.38%	155.61%	166.00%	124.58%	100.00%	-
NAPS	4.6925	4.1935	3.7813	4.0258	3.6051	3.7045	3.8041	3.55%
YoY %	11.90%	10.90%	-6.07%	11.67%	-2.68%	-2.62%	-	-
Horiz. %	123.35%	110.24%	99.40%	105.83%	94.77%	97.38%	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	4.94	3.79	2.51	3.94	2.40	2.22	2.60	11.27%
YoY %	30.34%	51.00%	-36.29%	64.17%	8.11%	-14.62%	-	-
Horiz. %	190.00%	145.77%	96.54%	151.54%	92.31%	85.38%	100.00%	-
P/EPS	39.00	35.86	30.01	43.51	29.53	37.00	18.88	12.83%
YoY %	8.76%	19.49%	-31.03%	47.34%	-20.19%	95.97%	-	-
Horiz. %	206.57%	189.94%	158.95%	230.46%	156.41%	195.97%	100.00%	-
EY	2.56	2.79	3.33	2.30	3.39	2.70	5.30	-11.41%
YoY %	-8.24%	-16.22%	44.78%	-32.15%	25.56%	-49.06%	-	-
Horiz. %	48.30%	52.64%	62.83%	43.40%	63.96%	50.94%	100.00%	-
DY	3.20	4.25	3.79	2.32	3.72	2.98	2.62	3.38%
YoY %	-24.71%	12.14%	63.36%	-37.63%	24.83%	13.74%	-	-
Horiz. %	122.14%	162.21%	144.66%	88.55%	141.98%	113.74%	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	5.14	3.80	2.69	3.96	2.36	2.29	2.47	12.97%
YoY %	35.26%	41.26%	-32.07%	67.80%	3.06%	-7.29%	-	-
Horiz. %	208.10%	153.85%	108.91%	160.32%	95.55%	92.71%	100.00%	-
P/EPS	40.59	35.96	32.15	43.71	29.05	38.19	17.98	14.52%
YoY %	12.88%	11.85%	-26.45%	50.46%	-23.93%	112.40%	-	-
Horiz. %	225.75%	200.00%	178.81%	243.10%	161.57%	212.40%	100.00%	-
EY	2.46	2.78	3.11	2.29	3.44	2.62	5.56	-12.69%
YoY %	-11.51%	-10.61%	35.81%	-33.43%	31.30%	-52.88%	-	-
Horiz. %	44.24%	50.00%	55.94%	41.19%	61.87%	47.12%	100.00%	-
DY	3.08	4.24	3.54	2.31	3.78	2.88	2.75	1.90%
YoY %	-27.36%	19.77%	53.25%	-38.89%	31.25%	4.73%	-	-
Horiz. %	112.00%	154.18%	128.73%	84.00%	137.45%	104.73%	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 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