[HLIND] YoY TTM Result on 30-Sep-2016 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

08-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- 8.07%

YoY- 57.26%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	2,854,706	2,546,454	2,345,787	2,237,264	2,133,530	2,066,438	2,157,514	4.77%
YoY %	12.11%	8.55%	4.85%	4.86%	3.25%	-4.22%	-	-
Horiz. %	132.31%	118.03%	108.73%	103.70%	98.89%	95.78%	100.00%	-
PBT	502,000	454,696	218,412	367,636	292,452	256,271	229,920	13.89%
YoY %	10.40%	108.18%	-40.59%	25.71%	14.12%	11.46%	-	-
Horiz. %	218.34%	197.76%	94.99%	159.90%	127.20%	111.46%	100.00%	-
Tax	-95,847	-63,789	-45,292	-53,977	-79,778	-35,856	-23,359	26.51%
YoY %	-50.26%	-40.84%	16.09%	32.34%	-122.50%	-53.50%	-	-
Horiz. %	410.32%	273.08%	193.90%	231.08%	341.53%	153.50%	100.00%	-
NP	406,153	390,907	173,120	313,659	212,674	220,415	206,561	11.92%
YoY %	3.90%	125.80%	-44.81%	47.48%	-3.51%	6.71%	-	-
Horiz. %	196.63%	189.25%	83.81%	151.85%	102.96%	106.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,390	322,780	120,180	267,166	169,885	179,597	163,113	11.90%
YoY %	-0.74%	168.58%	-55.02%	57.26%	-5.41%	10.11%	-	-
Horiz. %	196.42%	197.89%	73.68%	163.79%	104.15%	110.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.09%	14.03%	20.74%	14.68%	27.28%	13.99%	10.16%	-
YoY %	36.07%	-32.35%	41.28%	-46.19%	95.00%	37.70%	-	-
Horiz. %	187.89%	138.09%	204.13%	144.49%	268.50%	137.70%	100.00%	-
Total Cost	2,448,553	2,155,547	2,172,667	1,923,605	1,920,856	1,846,023	1,950,953	3.85%
YoY %	13.59%	-0.79%	12.95%	0.14%	4.05%	-5.38%	-	-
Horiz. %	125.51%	110.49%	111.36%	98.60%	98.46%	94.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	1,208,633	5.76%
YoY %	10.31%	13.13%	-1.45%	9.61%	-4.43%	8.69%	-	-
Horiz. %	140.03%	126.94%	112.21%	113.86%	103.88%	108.69%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	163,244	146,257	139,135	135,712	92,516	83,248	80,164	12.57%
YoY %	11.61%	5.12%	2.52%	46.69%	11.13%	3.85%	-	-
Horiz. %	203.64%	182.45%	173.56%	169.29%	115.41%	103.85%	100.00%	-
Div Payout %	50.95%	45.31%	115.77%	50.80%	54.46%	46.35%	49.15%	-
YoY %	12.45%	-60.86%	127.89%	-6.72%	17.50%	-5.70%	-	-
Horiz. %	103.66%	92.19%	235.54%	103.36%	110.80%	94.30%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	1,208,633	5.76%
YoY %	10.31%	13.13%	-1.45%	9.61%	-4.43%	8.69%	-	-
Horiz. %	140.03%	126.94%	112.21%	113.86%	103.88%	108.69%	100.00%	-
NOSH	327,903	327,903	327,905	308,556	308,479	308,380	308,324	1.03%
YoY %	0.00%	-0.00%	6.27%	0.02%	0.03%	0.02%	-	-
Horiz. %	106.35%	106.35%	106.35%	100.08%	100.05%	100.02%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	14.23%	15.35%	7.38%	14.02%	9.97%	10.67%	9.57%	-
YoY %	-7.30%	107.99%	-47.36%	40.62%	-6.56%	11.49%	-	-
Horiz. %	148.69%	160.40%	77.12%	146.50%	104.18%	111.49%	100.00%	-
ROE	18.93%	21.04%	8.86%	19.41%	13.53%	13.67%	13.50%	-
YoY %	-10.03%	137.47%	-54.35%	43.46%	-1.02%	1.26%	-	-
Horiz. %	140.22%	155.85%	65.63%	143.78%	100.22%	101.26%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	909.16	811.63	757.62	725.07	691.63	670.09	699.75	4.45%
YoY %	12.02%	7.13%	4.49%	4.83%	3.21%	-4.24%	-	-
Horiz. %	129.93%	115.99%	108.27%	103.62%	98.84%	95.76%	100.00%	-
EPS	102.04	102.88	38.81	86.59	55.07	58.24	52.90	11.56%
YoY %	-0.82%	165.09%	-55.18%	57.24%	-5.44%	10.09%	-	-
Horiz. %	192.89%	194.48%	73.36%	163.69%	104.10%	110.09%	100.00%	-
DPS	52.00	47.00	45.00	44.00	30.00	27.00	26.00	12.24%
YoY %	10.64%	4.44%	2.27%	46.67%	11.11%	3.85%	-	-
Horiz. %	200.00%	180.77%	173.08%	169.23%	115.38%	103.85%	100.00%	-
NAPS	5.39	4.89	4.38	4.46	4.07	4.26	3.92	5.44%
YoY %	10.22%	11.64%	-1.79%	9.58%	-4.46%	8.67%	-	-
Horiz. %	137.50%	124.74%	111.73%	113.78%	103.83%	108.67%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,556
RPS	870.59	776.59	715.39	682.29	650.66	630.20	657.97	4.77%
YoY %	12.10%	8.55%	4.85%	4.86%	3.25%	-4.22%	-	-
Horiz. %	132.31%	118.03%	108.73%	103.70%	98.89%	95.78%	100.00%	-
EPS	97.71	98.44	36.65	81.48	51.81	54.77	49.74	11.90%
YoY %	-0.74%	168.59%	-55.02%	57.27%	-5.40%	10.11%	-	-
Horiz. %	196.44%	197.91%	73.68%	163.81%	104.16%	110.11%	100.00%	-
DPS	49.78	44.60	42.43	41.39	28.21	25.39	24.45	12.57%
YoY %	11.61%	5.11%	2.51%	46.72%	11.11%	3.84%	-	-
Horiz. %	203.60%	182.41%	173.54%	169.28%	115.38%	103.84%	100.00%	-
NAPS	5.1614	4.6789	4.1359	4.1969	3.8289	4.0064	3.6859	5.76%
YoY %	10.31%	13.13%	-1.45%	9.61%	-4.43%	8.70%	-	-
Horiz. %	140.03%	126.94%	112.21%	113.86%	103.88%	108.70%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	10.32	10.64	9.40	9.25	5.70	8.42	5.42	-
P/RPS	1.14	1.31	1.24	1.28	0.82	1.26	0.77	6.75%
YoY %	-12.98%	5.65%	-3.12%	56.10%	-34.92%	63.64%	-	-
Horiz. %	148.05%	170.13%	161.04%	166.23%	106.49%	163.64%	100.00%	-
P/EPS	10.11	10.34	24.22	10.68	10.35	14.46	10.25	-0.22%
YoY %	-2.22%	-57.31%	126.78%	3.19%	-28.42%	41.07%	-	-
Horiz. %	98.63%	100.88%	236.29%	104.20%	100.98%	141.07%	100.00%	-
EY	9.89	9.67	4.13	9.36	9.66	6.92	9.76	0.22%
YoY %	2.28%	134.14%	-55.88%	-3.11%	39.60%	-29.10%	-	-
Horiz. %	101.33%	99.08%	42.32%	95.90%	98.98%	70.90%	100.00%	-
DY	5.04	4.42	4.79	4.76	5.26	3.21	4.80	0.81%
YoY %	14.03%	-7.72%	0.63%	-9.51%	63.86%	-33.12%	-	-
Horiz. %	105.00%	92.08%	99.79%	99.17%	109.58%	66.88%	100.00%	-
P/NAPS	1.91	2.18	2.15	2.07	1.40	1.98	1.38	5.56%
YoY %	-12.39%	1.40%	3.86%	47.86%	-29.29%	43.48%	-	-
Horiz. %	138.41%	157.97%	155.80%	150.00%	101.45%	143.48%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	12/11/18	09/11/17	08/11/16	17/11/15	11/11/14	22/11/13	-
Price	10.64	10.56	9.80	9.65	6.20	4.62	5.19	-
P/RPS	1.17	1.30	1.29	1.33	0.90	0.69	0.74	7.93%
YoY %	-10.00%	0.78%	-3.01%	47.78%	30.43%	-6.76%	-	-
Horiz. %	158.11%	175.68%	174.32%	179.73%	121.62%	93.24%	100.00%	-
P/EPS	10.43	10.26	25.25	11.15	11.26	7.93	9.81	1.02%
YoY %	1.66%	-59.37%	126.46%	-0.98%	41.99%	-19.16%	-	-
Horiz. %	106.32%	104.59%	257.39%	113.66%	114.78%	80.84%	100.00%	-
EY	9.59	9.74	3.96	8.97	8.88	12.61	10.19	-1.00%
YoY %	-1.54%	145.96%	-55.85%	1.01%	-29.58%	23.75%	-	-
Horiz. %	94.11%	95.58%	38.86%	88.03%	87.14%	123.75%	100.00%	-
DY	4.89	4.45	4.59	4.56	4.84	5.84	5.01	-0.40%
YoY %	9.89%	-3.05%	0.66%	-5.79%	-17.12%	16.57%	-	-
Horiz. %	97.60%	88.82%	91.62%	91.02%	96.61%	116.57%	100.00%	-
P/NAPS	1.97	2.16	2.24	2.16	1.52	1.08	1.32	6.89%
YoY %	-8.80%	-3.57%	3.70%	42.11%	40.74%	-18.18%	-	-
Horiz. %	149.24%	163.64%	169.70%	163.64%	115.15%	81.82%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 10:00:00

ADX

30 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

PTRANS

PERAK TRANSIT BERHAD

331

HLIND

HONG LEONG INDUSTRIES BHD

323

SNS

SNS NETWORK TECHNOLOGY BERHAD

303

MYEG

MY E.G. SERVICES BHD

266

YTL

YTL CORPORATION BHD

253

DNEX

DAGANG NEXCHANGE BERHAD

245

PBBANK

PUBLIC BANK BHD

213

Daily Stocks

INGENIEU

0.105

-0.005

288,328,500

HSI-CXG

0.165

-0.015

95,093,300

BPURI

0.075

+0.005

73,356,000

CAPITALA

0.905

+0.065

58,734,300

HSI-HUT

0.21

+0.005

57,739,500

SNS

0.495

+0.025

53,512,200

ICONIC

0.125

+0.01

43,368,200

ICONIC-WA

0.05

+0.005

43,010,800

MYEG

0.935

+0.02

40,990,600

HSI-HS2

0.11

+0.005

37,448,200

More active Stocks

CARLSBG

19.20

+0.50

150,500

NESTLE

128.40

+0.40

4,700

HEIM

23.60

+0.28

107,900

HLBANK

19.54

+0.20

47,600

PMETAL

5.47

+0.14

2,259,100

SYNERGY

1.61

+0.12

2,084,600

CHGP

2.53

+0.12

973,400

F&N

32.36

+0.12

36,800

PANAMY

19.24

+0.12

6,700

COASTAL

1.65

+0.11

451,400

More gainer Stocks

AJI

19.66

-0.38

216,100

DLADY

34.18

-0.32

3,400

PERTAMA

2.25

-0.15

4,559,600

KUAISHO-C17

0.08

-0.12

58,800

HSI-HU1

0.09

-0.11

740,000

PLB

1.04

-0.11

54,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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