[HLIND] YoY TTM Result on 30-Jun-2015 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- -0.04%

YoY- 3.42%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	2,502,966	2,282,115	2,190,629	2,138,898	2,058,480	2,197,216	2,172,624	2.38%
YoY %	9.68%	4.18%	2.42%	3.91%	-6.31%	1.13%	-	-
Horiz. %	115.20%	105.04%	100.83%	98.45%	94.75%	101.13%	100.00%	-
PBT	464,397	192,309	343,144	300,500	237,677	218,162	212,876	13.87%
YoY %	141.48%	-43.96%	14.19%	26.43%	8.95%	2.48%	-	-
Horiz. %	218.15%	90.34%	161.19%	141.16%	111.65%	102.48%	100.00%	-
Tax	-62,045	-41,350	-52,564	-81,978	-29,707	-26,007	-45,681	5.23%
YoY %	-50.05%	21.33%	35.88%	-175.96%	-14.23%	43.07%	-	-
Horiz. %	135.82%	90.52%	115.07%	179.46%	65.03%	56.93%	100.00%	-
NP	402,352	150,959	290,580	218,522	207,970	192,155	167,195	15.75%
YoY %	166.53%	-48.05%	32.98%	5.07%	8.23%	14.93%	-	-
Horiz. %	240.65%	90.29%	173.80%	130.70%	124.39%	114.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	334,593	103,087	247,222	173,232	167,502	147,591	131,975	16.76%
YoY %	224.57%	-58.30%	42.71%	3.42%	13.49%	11.83%	-	-
Horiz. %	253.53%	78.11%	187.32%	131.26%	126.92%	111.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.36%	21.50%	15.32%	27.28%	12.50%	11.92%	21.46%	-
YoY %	-37.86%	40.34%	-43.84%	118.24%	4.87%	-44.45%	-	-
Horiz. %	62.26%	100.19%	71.39%	127.12%	58.25%	55.55%	100.00%	-
Total Cost	2,100,614	2,131,156	1,900,049	1,920,376	1,850,510	2,005,061	2,005,429	0.77%
YoY %	-1.43%	12.16%	-1.06%	3.78%	-7.71%	-0.02%	-	-
Horiz. %	104.75%	106.27%	94.75%	95.76%	92.28%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,471,498	1,269,175	1,301,662	1,187,019	1,261,170	1,168,975	924,837	8.04%
YoY %	15.94%	-2.50%	9.66%	-5.88%	7.89%	26.40%	-	-
Horiz. %	159.11%	137.23%	140.75%	128.35%	136.37%	126.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	145,640	138,974	129,531	89,419	77,075	80,144	70,942	12.72%
YoY %	4.80%	7.29%	44.86%	16.02%	-3.83%	12.97%	-	-
Horiz. %	205.29%	195.90%	182.59%	126.05%	108.65%	112.97%	100.00%	-
Div Payout %	43.53%	134.81%	52.39%	51.62%	46.01%	54.30%	53.75%	-
YoY %	-67.71%	157.32%	1.49%	12.19%	-15.27%	1.02%	-	-
Horiz. %	80.99%	250.81%	97.47%	96.04%	85.60%	101.02%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,471,498	1,269,175	1,301,662	1,187,019	1,261,170	1,168,975	924,837	8.04%
YoY %	15.94%	-2.50%	9.66%	-5.88%	7.89%	26.40%	-	-
Horiz. %	159.11%	137.23%	140.75%	128.35%	136.37%	126.40%	100.00%	-
NOSH	327,903	327,905	308,450	308,316	308,354	308,436	308,279	1.03%
YoY %	-0.00%	6.31%	0.04%	-0.01%	-0.03%	0.05%	-	-
Horiz. %	106.37%	106.37%	100.06%	100.01%	100.02%	100.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	16.08%	6.61%	13.26%	10.22%	10.10%	8.75%	7.70%	-
YoY %	143.27%	-50.15%	29.75%	1.19%	15.43%	13.64%	-	-
Horiz. %	208.83%	85.84%	172.21%	132.73%	131.17%	113.64%	100.00%	-
ROE	22.74%	8.12%	18.99%	14.59%	13.28%	12.63%	14.27%	-
YoY %	180.05%	-57.24%	30.16%	9.86%	5.15%	-11.49%	-	-
Horiz. %	159.36%	56.90%	133.08%	102.24%	93.06%	88.51%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	801.15	737.22	710.20	693.73	667.57	712.37	704.76	2.15%
YoY %	8.67%	3.80%	2.37%	3.92%	-6.29%	1.08%	-	-
Horiz. %	113.68%	104.61%	100.77%	98.43%	94.72%	101.08%	100.00%	-
EPS	107.10	33.30	80.15	56.19	54.32	47.85	42.81	16.50%
YoY %	221.62%	-58.45%	42.64%	3.44%	13.52%	11.77%	-	-
Horiz. %	250.18%	77.79%	187.22%	131.25%	126.89%	111.77%	100.00%	-
DPS	47.00	45.00	42.00	29.00	25.00	26.00	23.00	12.64%
YoY %	4.44%	7.14%	44.83%	16.00%	-3.85%	13.04%	-	-
Horiz. %	204.35%	195.65%	182.61%	126.09%	108.70%	113.04%	100.00%	-
NAPS	4.71	4.10	4.22	3.85	4.09	3.79	3.00	7.80%
YoY %	14.88%	-2.84%	9.61%	-5.87%	7.92%	26.33%	-	-
Horiz. %	157.00%	136.67%	140.67%	128.33%	136.33%	126.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 308,316
RPS	763.33	695.97	668.07	652.30	627.77	670.08	662.58	2.38%
YoY %	9.68%	4.18%	2.42%	3.91%	-6.31%	1.13%	-	-
Horiz. %	115.21%	105.04%	100.83%	98.45%	94.75%	101.13%	100.00%	-
EPS	102.04	31.44	75.39	52.83	51.08	45.01	40.25	16.76%
YoY %	224.55%	-58.30%	42.70%	3.43%	13.49%	11.83%	-	-
Horiz. %	253.52%	78.11%	187.30%	131.25%	126.91%	111.83%	100.00%	-
DPS	44.42	42.38	39.50	27.27	23.51	24.44	21.64	12.72%
YoY %	4.81%	7.29%	44.85%	15.99%	-3.81%	12.94%	-	-
Horiz. %	205.27%	195.84%	182.53%	126.02%	108.64%	112.94%	100.00%	-
NAPS	4.4876	3.8706	3.9697	3.62	3.8462	3.565	2.8205	8.04%
YoY %	15.94%	-2.50%	9.66%	-5.88%	7.89%	26.40%	-	-
Horiz. %	159.11%	137.23%	140.74%	128.35%	136.37%	126.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	11.36	10.14	8.33	4.43	6.68	4.52	3.93	-
P/RPS	1.42	1.38	1.17	0.64	1.00	0.63	0.56	16.76%
YoY %	2.90%	17.95%	82.81%	-36.00%	58.73%	12.50%	-	-
Horiz. %	253.57%	246.43%	208.93%	114.29%	178.57%	112.50%	100.00%	-
P/EPS	10.61	30.45	10.39	7.88	12.30	9.45	9.18	2.44%
YoY %	-65.16%	193.07%	31.85%	-35.93%	30.16%	2.94%	-	-
Horiz. %	115.58%	331.70%	113.18%	85.84%	133.99%	102.94%	100.00%	-
EY	9.43	3.28	9.62	12.68	8.13	10.59	10.89	-2.36%
YoY %	187.50%	-65.90%	-24.13%	55.97%	-23.23%	-2.75%	-	-
Horiz. %	86.59%	30.12%	88.34%	116.44%	74.66%	97.25%	100.00%	-
DY	4.14	4.44	5.04	6.55	3.74	5.75	5.85	-5.59%
YoY %	-6.76%	-11.90%	-23.05%	75.13%	-34.96%	-1.71%	-	-
Horiz. %	70.77%	75.90%	86.15%	111.97%	63.93%	98.29%	100.00%	-
P/NAPS	2.41	2.47	1.97	1.15	1.63	1.19	1.31	10.68%
YoY %	-2.43%	25.38%	71.30%	-29.45%	36.97%	-9.16%	-	-
Horiz. %	183.97%	188.55%	150.38%	87.79%	124.43%	90.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	17/08/17	18/08/16	21/08/15	25/08/14	26/08/13	27/08/12	-
Price	11.46	9.78	9.48	4.99	7.08	5.15	4.93	-
P/RPS	1.43	1.33	1.33	0.72	1.06	0.72	0.70	12.63%
YoY %	7.52%	0.00%	84.72%	-32.08%	47.22%	2.86%	-	-
Horiz. %	204.29%	190.00%	190.00%	102.86%	151.43%	102.86%	100.00%	-
P/EPS	10.70	29.37	11.83	8.88	13.03	10.76	11.52	-1.22%
YoY %	-63.57%	148.27%	33.22%	-31.85%	21.10%	-6.60%	-	-
Horiz. %	92.88%	254.95%	102.69%	77.08%	113.11%	93.40%	100.00%	-
EY	9.35	3.41	8.45	11.26	7.67	9.29	8.68	1.24%
YoY %	174.19%	-59.64%	-24.96%	46.81%	-17.44%	7.03%	-	-
Horiz. %	107.72%	39.29%	97.35%	129.72%	88.36%	107.03%	100.00%	-
DY	4.10	4.60	4.43	5.81	3.53	5.05	4.67	-2.14%
YoY %	-10.87%	3.84%	-23.75%	64.59%	-30.10%	8.14%	-	-
Horiz. %	87.79%	98.50%	94.86%	124.41%	75.59%	108.14%	100.00%	-
P/NAPS	2.43	2.39	2.25	1.30	1.73	1.36	1.64	6.76%
YoY %	1.67%	6.22%	73.08%	-24.86%	27.21%	-17.07%	-	-
Horiz. %	148.17%	145.73%	137.20%	79.27%	105.49%	82.93%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 12:35:00

EMA 5

5 Mins

BUY

2024-05-17 12:20:00

OBV

5 Mins

BUY

2024-05-17 11:00:00

OBV

10 Mins

SELL

2024-05-17 11:00:00

EMA 5

5 Mins

SELL

2024-05-17 11:00:00

TURTLE SYSTEM 20

30 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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

639

MPI

MALAYSIAN PACIFIC INDUSTRIES

465

HLIND

HONG LEONG INDUSTRIES BHD

448

MBSB

MALAYSIA BUILDING SOCIETY BHD

405

PTRANS

PERAK TRANSIT BERHAD

395

HARTA

HARTALEGA HOLDINGS BHD

375

YTLPOWR

YTL POWER INTERNATIONAL BHD

362

MYEG

MY E.G. SERVICES BHD

349

NOTION

NOTION VTEC BHD

348

Daily Stocks

INGENIEU-WB

0.025

+0.02

658,595,900

HSI-CV8

0.16

+0.01

352,208,200

HSI-HUZ

0.18

-0.025

335,265,700

INGENIEU

0.09

+0.015

274,776,800

HSI-HU6

0.06

-0.01

158,088,900

INIX-OR

0.02

0.00

141,839,900

DNEX

0.455

+0.055

138,435,000

REVENUE

0.225

-0.005

107,778,300

DSONIC

0.52

+0.045

100,736,600

SINKUNG

0.15

+0.005

85,536,000

More active Stocks

MPI

36.44

+2.94

527,800

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.50

+1.42

91,800

HEIM

25.40

+0.64

243,600

KESM

6.70

+0.40

133,400

DKSH

5.30

+0.29

423,200

HUMEIND

3.46

+0.23

2,323,700

GCB

3.60

+0.21

5,661,400

TOYOVEN

1.14

+0.205

3,537,000

HSI-CVV

1.30

+0.20

6,000

More gainer Stocks

AJI

15.76

-0.36

199,200

PANAMY

19.40

-0.30

49,700

UTDPLT

25.92

-0.28

116,000

KLK

22.40

-0.12

445,200

KUAISHO-C17

0.08

-0.12

58,800

CARZO

0.20

-0.10

66,400

PARAGON

3.40

-0.10

40,300

AHEALTH

2.84

-0.09

580,500

CRESNDO

3.60

-0.09

164,900

KUAISHO-C16

0.01

-0.085

20,000

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