[HLIND] YoY TTM Result on 30-Jun-2016 [#4]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 11.79%

YoY- 42.71%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	2,750,382	2,502,966	2,282,115	2,190,629	2,138,898	2,058,480	2,197,216	3.81%
YoY %	9.88%	9.68%	4.18%	2.42%	3.91%	-6.31%	-	-
Horiz. %	125.18%	113.92%	103.86%	99.70%	97.35%	93.69%	100.00%	-
PBT	500,774	464,397	192,309	343,144	300,500	237,677	218,162	14.84%
YoY %	7.83%	141.48%	-43.96%	14.19%	26.43%	8.95%	-	-
Horiz. %	229.54%	212.87%	88.15%	157.29%	137.74%	108.95%	100.00%	-
Tax	-91,477	-62,045	-41,350	-52,564	-81,978	-29,707	-26,007	23.30%
YoY %	-47.44%	-50.05%	21.33%	35.88%	-175.96%	-14.23%	-	-
Horiz. %	351.74%	238.57%	159.00%	202.11%	315.22%	114.23%	100.00%	-
NP	409,297	402,352	150,959	290,580	218,522	207,970	192,155	13.42%
YoY %	1.73%	166.53%	-48.05%	32.98%	5.07%	8.23%	-	-
Horiz. %	213.00%	209.39%	78.56%	151.22%	113.72%	108.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,085	334,593	103,087	247,222	173,232	167,502	147,591	14.17%
YoY %	-2.24%	224.57%	-58.30%	42.71%	3.42%	13.49%	-	-
Horiz. %	221.62%	226.70%	69.85%	167.50%	117.37%	113.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.27%	13.36%	21.50%	15.32%	27.28%	12.50%	11.92%	-
YoY %	36.75%	-37.86%	40.34%	-43.84%	118.24%	4.87%	-	-
Horiz. %	153.27%	112.08%	180.37%	128.52%	228.86%	104.87%	100.00%	-
Total Cost	2,341,085	2,100,614	2,131,156	1,900,049	1,920,376	1,850,510	2,005,061	2.61%
YoY %	11.45%	-1.43%	12.16%	-1.06%	3.78%	-7.71%	-	-
Horiz. %	116.76%	104.77%	106.29%	94.76%	95.78%	92.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,626,483	1,471,498	1,269,175	1,301,662	1,187,019	1,261,170	1,168,975	5.65%
YoY %	10.53%	15.94%	-2.50%	9.66%	-5.88%	7.89%	-	-
Horiz. %	139.14%	125.88%	108.57%	111.35%	101.54%	107.89%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	156,927	145,640	138,974	129,531	89,419	77,075	80,144	11.84%
YoY %	7.75%	4.80%	7.29%	44.86%	16.02%	-3.83%	-	-
Horiz. %	195.81%	181.72%	173.41%	161.62%	111.57%	96.17%	100.00%	-
Div Payout %	47.98%	43.53%	134.81%	52.39%	51.62%	46.01%	54.30%	-
YoY %	10.22%	-67.71%	157.32%	1.49%	12.19%	-15.27%	-	-
Horiz. %	88.36%	80.17%	248.27%	96.48%	95.06%	84.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,626,483	1,471,498	1,269,175	1,301,662	1,187,019	1,261,170	1,168,975	5.65%
YoY %	10.53%	15.94%	-2.50%	9.66%	-5.88%	7.89%	-	-
Horiz. %	139.14%	125.88%	108.57%	111.35%	101.54%	107.89%	100.00%	-
NOSH	327,903	327,903	327,905	308,450	308,316	308,354	308,436	1.02%
YoY %	0.00%	-0.00%	6.31%	0.04%	-0.01%	-0.03%	-	-
Horiz. %	106.31%	106.31%	106.31%	100.00%	99.96%	99.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	14.88%	16.08%	6.61%	13.26%	10.22%	10.10%	8.75%	-
YoY %	-7.46%	143.27%	-50.15%	29.75%	1.19%	15.43%	-	-
Horiz. %	170.06%	183.77%	75.54%	151.54%	116.80%	115.43%	100.00%	-
ROE	20.11%	22.74%	8.12%	18.99%	14.59%	13.28%	12.63%	-
YoY %	-11.57%	180.05%	-57.24%	30.16%	9.86%	5.15%	-	-
Horiz. %	159.22%	180.05%	64.29%	150.36%	115.52%	105.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	875.94	801.15	737.22	710.20	693.73	667.57	712.37	3.50%
YoY %	9.34%	8.67%	3.80%	2.37%	3.92%	-6.29%	-	-
Horiz. %	122.96%	112.46%	103.49%	99.70%	97.38%	93.71%	100.00%	-
EPS	104.17	107.10	33.30	80.15	56.19	54.32	47.85	13.83%
YoY %	-2.74%	221.62%	-58.45%	42.64%	3.44%	13.52%	-	-
Horiz. %	217.70%	223.82%	69.59%	167.50%	117.43%	113.52%	100.00%	-
DPS	50.00	47.00	45.00	42.00	29.00	25.00	26.00	11.50%
YoY %	6.38%	4.44%	7.14%	44.83%	16.00%	-3.85%	-	-
Horiz. %	192.31%	180.77%	173.08%	161.54%	111.54%	96.15%	100.00%	-
NAPS	5.18	4.71	4.10	4.22	3.85	4.09	3.79	5.34%
YoY %	9.98%	14.88%	-2.84%	9.61%	-5.87%	7.92%	-	-
Horiz. %	136.68%	124.27%	108.18%	111.35%	101.58%	107.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,450
RPS	873.88	795.27	725.09	696.03	679.59	654.04	698.12	3.81%
YoY %	9.88%	9.68%	4.18%	2.42%	3.91%	-6.31%	-	-
Horiz. %	125.18%	113.92%	103.86%	99.70%	97.35%	93.69%	100.00%	-
EPS	103.92	106.31	32.75	78.55	55.04	53.22	46.89	14.17%
YoY %	-2.25%	224.61%	-58.31%	42.71%	3.42%	13.50%	-	-
Horiz. %	221.63%	226.72%	69.84%	167.52%	117.38%	113.50%	100.00%	-
DPS	49.86	46.27	44.16	41.16	28.41	24.49	25.46	11.84%
YoY %	7.76%	4.78%	7.29%	44.88%	16.01%	-3.81%	-	-
Horiz. %	195.84%	181.74%	173.45%	161.67%	111.59%	96.19%	100.00%	-
NAPS	5.1678	4.6754	4.0325	4.1358	3.7715	4.0071	3.7142	5.65%
YoY %	10.53%	15.94%	-2.50%	9.66%	-5.88%	7.89%	-	-
Horiz. %	139.14%	125.88%	108.57%	111.35%	101.54%	107.89%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	11.28	11.36	10.14	8.33	4.43	6.68	4.52	-
P/RPS	1.29	1.42	1.38	1.17	0.64	1.00	0.63	12.68%
YoY %	-9.15%	2.90%	17.95%	82.81%	-36.00%	58.73%	-	-
Horiz. %	204.76%	225.40%	219.05%	185.71%	101.59%	158.73%	100.00%	-
P/EPS	10.83	10.61	30.45	10.39	7.88	12.30	9.45	2.29%
YoY %	2.07%	-65.16%	193.07%	31.85%	-35.93%	30.16%	-	-
Horiz. %	114.60%	112.28%	322.22%	109.95%	83.39%	130.16%	100.00%	-
EY	9.23	9.43	3.28	9.62	12.68	8.13	10.59	-2.26%
YoY %	-2.12%	187.50%	-65.90%	-24.13%	55.97%	-23.23%	-	-
Horiz. %	87.16%	89.05%	30.97%	90.84%	119.74%	76.77%	100.00%	-
DY	4.43	4.14	4.44	5.04	6.55	3.74	5.75	-4.25%
YoY %	7.00%	-6.76%	-11.90%	-23.05%	75.13%	-34.96%	-	-
Horiz. %	77.04%	72.00%	77.22%	87.65%	113.91%	65.04%	100.00%	-
P/NAPS	2.18	2.41	2.47	1.97	1.15	1.63	1.19	10.61%
YoY %	-9.54%	-2.43%	25.38%	71.30%	-29.45%	36.97%	-	-
Horiz. %	183.19%	202.52%	207.56%	165.55%	96.64%	136.97%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	28/08/18	17/08/17	18/08/16	21/08/15	25/08/14	26/08/13	-
Price	10.50	11.46	9.78	9.48	4.99	7.08	5.15	-
P/RPS	1.20	1.43	1.33	1.33	0.72	1.06	0.72	8.88%
YoY %	-16.08%	7.52%	0.00%	84.72%	-32.08%	47.22%	-	-
Horiz. %	166.67%	198.61%	184.72%	184.72%	100.00%	147.22%	100.00%	-
P/EPS	10.08	10.70	29.37	11.83	8.88	13.03	10.76	-1.08%
YoY %	-5.79%	-63.57%	148.27%	33.22%	-31.85%	21.10%	-	-
Horiz. %	93.68%	99.44%	272.96%	109.94%	82.53%	121.10%	100.00%	-
EY	9.92	9.35	3.41	8.45	11.26	7.67	9.29	1.09%
YoY %	6.10%	174.19%	-59.64%	-24.96%	46.81%	-17.44%	-	-
Horiz. %	106.78%	100.65%	36.71%	90.96%	121.21%	82.56%	100.00%	-
DY	4.76	4.10	4.60	4.43	5.81	3.53	5.05	-0.98%
YoY %	16.10%	-10.87%	3.84%	-23.75%	64.59%	-30.10%	-	-
Horiz. %	94.26%	81.19%	91.09%	87.72%	115.05%	69.90%	100.00%	-
P/NAPS	2.03	2.43	2.39	2.25	1.30	1.73	1.36	6.90%
YoY %	-16.46%	1.67%	6.22%	73.08%	-24.86%	27.21%	-	-
Horiz. %	149.26%	178.68%	175.74%	165.44%	95.59%	127.21%	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