[HLIND] YoY Quarter Result on 31-Mar-2019 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- 4.22%

YoY- 42.95%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Quarter Result
Revenue	635,241	745,959	621,889	693,526	637,625	585,824	555,028	2.27%
YoY %	-14.84%	19.95%	-10.33%	8.77%	8.84%	5.55%	-	-
Horiz. %	114.45%	134.40%	112.05%	124.95%	114.88%	105.55%	100.00%	-
PBT	109,294	161,995	98,914	138,436	97,401	102,602	82,768	4.74%
YoY %	-32.53%	63.77%	-28.55%	42.13%	-5.07%	23.96%	-	-
Horiz. %	132.05%	195.72%	119.51%	167.26%	117.68%	123.96%	100.00%	-
Tax	-27,497	-28,994	-21,371	-24,974	-16,808	-15,455	-13,197	13.00%
YoY %	5.16%	-35.67%	14.43%	-48.58%	-8.75%	-17.11%	-	-
Horiz. %	208.36%	219.70%	161.94%	189.24%	127.36%	117.11%	100.00%	-
NP	81,797	133,001	77,543	113,462	80,593	87,147	69,571	2.73%
YoY %	-38.50%	71.52%	-31.66%	40.78%	-7.52%	25.26%	-	-
Horiz. %	117.57%	191.17%	111.46%	163.09%	115.84%	125.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,828	101,082	57,529	90,396	63,236	74,223	58,653	1.41%
YoY %	-36.86%	75.71%	-36.36%	42.95%	-14.80%	26.55%	-	-
Horiz. %	108.82%	172.34%	98.08%	154.12%	107.81%	126.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	17.90%	21.61%	18.04%	17.26%	15.06%	15.94%	-
YoY %	40.56%	-17.17%	19.79%	4.52%	14.61%	-5.52%	-	-
Horiz. %	157.84%	112.30%	135.57%	113.17%	108.28%	94.48%	100.00%	-
Total Cost	553,444	612,958	544,346	580,064	557,032	498,677	485,457	2.20%
YoY %	-9.71%	12.60%	-6.16%	4.13%	11.70%	2.72%	-	-
Horiz. %	114.00%	126.26%	112.13%	119.49%	114.74%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,958,842	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	1,319,846	6.79%
YoY %	1.18%	8.73%	7.42%	17.25%	-4.29%	11.90%	-	-
Horiz. %	148.41%	146.68%	134.90%	125.58%	107.10%	111.90%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	110,047	109,996	78,502	109,866	99,196	92,691	89,428	3.51%
YoY %	0.05%	40.12%	-28.55%	10.76%	7.02%	3.65%	-	-
Horiz. %	123.06%	123.00%	87.78%	122.85%	110.92%	103.65%	100.00%	-
Div Payout %	172.41%	108.82%	136.46%	121.54%	156.87%	124.88%	152.47%	-
YoY %	58.44%	-20.26%	12.28%	-22.52%	25.62%	-18.10%	-	-
Horiz. %	113.08%	71.37%	89.50%	79.71%	102.89%	81.90%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,958,842	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	1,319,846	6.79%
YoY %	1.18%	8.73%	7.42%	17.25%	-4.29%	11.90%	-	-
Horiz. %	148.41%	146.68%	134.90%	125.58%	107.10%	111.90%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,903	327,905	308,375	1.02%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	6.33%	-	-
Horiz. %	106.33%	106.33%	106.33%	106.33%	106.33%	106.33%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	12.88%	17.83%	12.47%	16.36%	12.64%	14.88%	12.53%	-
YoY %	-27.76%	42.98%	-23.78%	29.43%	-15.05%	18.75%	-	-
Horiz. %	102.79%	142.30%	99.52%	130.57%	100.88%	118.75%	100.00%	-
ROE	3.26%	5.22%	3.23%	5.45%	4.47%	5.03%	4.44%	-
YoY %	-37.55%	61.61%	-40.73%	21.92%	-11.13%	13.29%	-	-
Horiz. %	73.42%	117.57%	72.75%	122.75%	100.68%	113.29%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	202.04	237.36	198.05	220.94	205.69	189.60	179.98	1.94%
YoY %	-14.88%	19.85%	-10.36%	7.41%	8.49%	5.35%	-	-
Horiz. %	112.26%	131.88%	110.04%	122.76%	114.28%	105.35%	100.00%	-
EPS	20.30	32.16	18.32	28.80	20.40	24.02	19.02	1.09%
YoY %	-36.88%	75.55%	-36.39%	41.18%	-15.07%	26.29%	-	-
Horiz. %	106.73%	169.09%	96.32%	151.42%	107.26%	126.29%	100.00%	-
DPS	35.00	35.00	25.00	35.00	32.00	30.00	29.00	3.18%
YoY %	0.00%	40.00%	-28.57%	9.38%	6.67%	3.45%	-	-
Horiz. %	120.69%	120.69%	86.21%	120.69%	110.34%	103.45%	100.00%	-
NAPS	6.23	6.16	5.67	5.28	4.56	4.78	4.28	6.45%
YoY %	1.14%	8.64%	7.39%	15.79%	-4.60%	11.68%	-	-
Horiz. %	145.56%	143.93%	132.48%	123.36%	106.54%	111.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	201.83	237.01	197.59	220.35	202.59	186.13	176.35	2.27%
YoY %	-14.84%	19.95%	-10.33%	8.77%	8.84%	5.55%	-	-
Horiz. %	114.45%	134.40%	112.04%	124.95%	114.88%	105.55%	100.00%	-
EPS	20.28	32.12	18.28	28.72	20.09	23.58	18.64	1.41%
YoY %	-36.86%	75.71%	-36.35%	42.96%	-14.80%	26.50%	-	-
Horiz. %	108.80%	172.32%	98.07%	154.08%	107.78%	126.50%	100.00%	-
DPS	34.97	34.95	24.94	34.91	31.52	29.45	28.41	3.52%
YoY %	0.06%	40.14%	-28.56%	10.76%	7.03%	3.66%	-	-
Horiz. %	123.09%	123.02%	87.79%	122.88%	110.95%	103.66%	100.00%	-
NAPS	6.2238	6.151	5.657	5.2661	4.4912	4.6925	4.1935	6.79%
YoY %	1.18%	8.73%	7.42%	17.25%	-4.29%	11.90%	-	-
Horiz. %	148.42%	146.68%	134.90%	125.58%	107.10%	111.90%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	9.10	9.39	7.54	9.96	10.88	9.37	6.82	-
P/RPS	4.50	3.96	3.81	4.51	5.29	4.94	3.79	2.90%
YoY %	13.64%	3.94%	-15.52%	-14.74%	7.09%	30.34%	-	-
Horiz. %	118.73%	104.49%	100.53%	119.00%	139.58%	130.34%	100.00%	-
P/EPS	44.83	29.19	41.16	34.59	53.33	39.00	35.86	3.78%
YoY %	53.58%	-29.08%	18.99%	-35.14%	36.74%	8.76%	-	-
Horiz. %	125.01%	81.40%	114.78%	96.46%	148.72%	108.76%	100.00%	-
EY	2.23	3.43	2.43	2.89	1.87	2.56	2.79	-3.66%
YoY %	-34.99%	41.15%	-15.92%	54.55%	-26.95%	-8.24%	-	-
Horiz. %	79.93%	122.94%	87.10%	103.58%	67.03%	91.76%	100.00%	-
DY	3.85	3.73	3.32	3.51	2.94	3.20	4.25	-1.63%
YoY %	3.22%	12.35%	-5.41%	19.39%	-8.13%	-24.71%	-	-
Horiz. %	90.59%	87.76%	78.12%	82.59%	69.18%	75.29%	100.00%	-
P/NAPS	1.46	1.52	1.33	1.89	2.39	1.96	1.59	-1.41%
YoY %	-3.95%	14.29%	-29.63%	-20.92%	21.94%	23.27%	-	-
Horiz. %	91.82%	95.60%	83.65%	118.87%	150.31%	123.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	28/05/21	22/05/20	28/05/19	24/04/18	25/04/17	19/04/16	-
Price	8.99	9.52	8.16	10.76	11.00	9.75	6.84	-
P/RPS	4.45	4.01	4.12	4.87	5.35	5.14	3.80	2.66%
YoY %	10.97%	-2.67%	-15.40%	-8.97%	4.09%	35.26%	-	-
Horiz. %	117.11%	105.53%	108.42%	128.16%	140.79%	135.26%	100.00%	-
P/EPS	44.29	29.60	44.54	37.36	53.92	40.59	35.96	3.53%
YoY %	49.63%	-33.54%	19.22%	-30.71%	32.84%	12.88%	-	-
Horiz. %	123.16%	82.31%	123.86%	103.89%	149.94%	112.88%	100.00%	-
EY	2.26	3.38	2.25	2.68	1.85	2.46	2.78	-3.39%
YoY %	-33.14%	50.22%	-16.04%	44.86%	-24.80%	-11.51%	-	-
Horiz. %	81.29%	121.58%	80.94%	96.40%	66.55%	88.49%	100.00%	-
DY	3.89	3.68	3.06	3.25	2.91	3.08	4.24	-1.42%
YoY %	5.71%	20.26%	-5.85%	11.68%	-5.52%	-27.36%	-	-
Horiz. %	91.75%	86.79%	72.17%	76.65%	68.63%	72.64%	100.00%	-
P/NAPS	1.44	1.55	1.44	2.04	2.41	2.04	1.60	-1.73%
YoY %	-7.10%	7.64%	-29.41%	-15.35%	18.14%	27.50%	-	-
Horiz. %	90.00%	96.88%	90.00%	127.50%	150.62%	127.50%	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