[HLIND] YoY TTM Result on 30-Sep-2017 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

09-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 16.58%

YoY- -55.02%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	2,332,551	2,854,706	2,546,454	2,345,787	2,237,264	2,133,530	2,066,438	2.03%
YoY %	-18.29%	12.11%	8.55%	4.85%	4.86%	3.25%	-	-
Horiz. %	112.88%	138.15%	123.23%	113.52%	108.27%	103.25%	100.00%	-
PBT	308,152	502,000	454,696	218,412	367,636	292,452	256,271	3.11%
YoY %	-38.62%	10.40%	108.18%	-40.59%	25.71%	14.12%	-	-
Horiz. %	120.24%	195.89%	177.43%	85.23%	143.46%	114.12%	100.00%	-
Tax	-82,246	-95,847	-63,789	-45,292	-53,977	-79,778	-35,856	14.82%
YoY %	14.19%	-50.26%	-40.84%	16.09%	32.34%	-122.50%	-	-
Horiz. %	229.38%	267.31%	177.90%	126.32%	150.54%	222.50%	100.00%	-
NP	225,906	406,153	390,907	173,120	313,659	212,674	220,415	0.41%
YoY %	-44.38%	3.90%	125.80%	-44.81%	47.48%	-3.51%	-	-
Horiz. %	102.49%	184.27%	177.35%	78.54%	142.30%	96.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,781	320,390	322,780	120,180	267,166	169,885	179,597	-2.23%
YoY %	-51.07%	-0.74%	168.58%	-55.02%	57.26%	-5.41%	-	-
Horiz. %	87.30%	178.39%	179.72%	66.92%	148.76%	94.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.69%	19.09%	14.03%	20.74%	14.68%	27.28%	13.99%	-
YoY %	39.81%	36.07%	-32.35%	41.28%	-46.19%	95.00%	-	-
Horiz. %	190.78%	136.45%	100.29%	148.25%	104.93%	195.00%	100.00%	-
Total Cost	2,106,645	2,448,553	2,155,547	2,172,667	1,923,605	1,920,856	1,846,023	2.22%
YoY %	-13.96%	13.59%	-0.79%	12.95%	0.14%	4.05%	-	-
Horiz. %	114.12%	132.64%	116.77%	117.69%	104.20%	104.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,740,861	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	4.79%
YoY %	2.86%	10.31%	13.13%	-1.45%	9.61%	-4.43%	-	-
Horiz. %	132.52%	128.83%	116.79%	103.23%	104.75%	95.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	79,036	163,244	146,257	139,135	135,712	92,516	83,248	-0.86%
YoY %	-51.58%	11.61%	5.12%	2.52%	46.69%	11.13%	-	-
Horiz. %	94.94%	196.09%	175.69%	167.13%	163.02%	111.13%	100.00%	-
Div Payout %	50.41%	50.95%	45.31%	115.77%	50.80%	54.46%	46.35%	-
YoY %	-1.06%	12.45%	-60.86%	127.89%	-6.72%	17.50%	-	-
Horiz. %	108.76%	109.92%	97.76%	249.77%	109.60%	117.50%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,740,861	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	1,313,700	4.79%
YoY %	2.86%	10.31%	13.13%	-1.45%	9.61%	-4.43%	-	-
Horiz. %	132.52%	128.83%	116.79%	103.23%	104.75%	95.57%	100.00%	-
NOSH	327,903	327,903	327,903	327,905	308,556	308,479	308,380	1.02%
YoY %	0.00%	0.00%	-0.00%	6.27%	0.02%	0.03%	-	-
Horiz. %	106.33%	106.33%	106.33%	106.33%	100.06%	100.03%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	9.68%	14.23%	15.35%	7.38%	14.02%	9.97%	10.67%	-
YoY %	-31.97%	-7.30%	107.99%	-47.36%	40.62%	-6.56%	-	-
Horiz. %	90.72%	133.36%	143.86%	69.17%	131.40%	93.44%	100.00%	-
ROE	9.01%	18.93%	21.04%	8.86%	19.41%	13.53%	13.67%	-
YoY %	-52.40%	-10.03%	137.47%	-54.35%	43.46%	-1.02%	-	-
Horiz. %	65.91%	138.48%	153.91%	64.81%	141.99%	98.98%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	742.30	909.16	811.63	757.62	725.07	691.63	670.09	1.71%
YoY %	-18.35%	12.02%	7.13%	4.49%	4.83%	3.21%	-	-
Horiz. %	110.78%	135.68%	121.12%	113.06%	108.20%	103.21%	100.00%	-
EPS	49.89	102.04	102.88	38.81	86.59	55.07	58.24	-2.54%
YoY %	-51.11%	-0.82%	165.09%	-55.18%	57.24%	-5.44%	-	-
Horiz. %	85.66%	175.21%	176.65%	66.64%	148.68%	94.56%	100.00%	-
DPS	25.17	52.00	47.00	45.00	44.00	30.00	27.00	-1.16%
YoY %	-51.60%	10.64%	4.44%	2.27%	46.67%	11.11%	-	-
Horiz. %	93.22%	192.59%	174.07%	166.67%	162.96%	111.11%	100.00%	-
NAPS	5.54	5.39	4.89	4.38	4.46	4.07	4.26	4.47%
YoY %	2.78%	10.22%	11.64%	-1.79%	9.58%	-4.46%	-	-
Horiz. %	130.05%	126.53%	114.79%	102.82%	104.69%	95.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 327,905
RPS	711.35	870.59	776.59	715.39	682.29	650.66	630.20	2.03%
YoY %	-18.29%	12.10%	8.55%	4.85%	4.86%	3.25%	-	-
Horiz. %	112.88%	138.15%	123.23%	113.52%	108.27%	103.25%	100.00%	-
EPS	47.81	97.71	98.44	36.65	81.48	51.81	54.77	-2.23%
YoY %	-51.07%	-0.74%	168.59%	-55.02%	57.27%	-5.40%	-	-
Horiz. %	87.29%	178.40%	179.73%	66.92%	148.77%	94.60%	100.00%	-
DPS	24.10	49.78	44.60	42.43	41.39	28.21	25.39	-0.86%
YoY %	-51.59%	11.61%	5.11%	2.51%	46.72%	11.11%	-	-
Horiz. %	94.92%	196.06%	175.66%	167.11%	163.02%	111.11%	100.00%	-
NAPS	5.3091	5.1614	4.6789	4.1359	4.1969	3.8289	4.0064	4.79%
YoY %	2.86%	10.31%	13.13%	-1.45%	9.61%	-4.43%	-	-
Horiz. %	132.52%	128.83%	116.79%	103.23%	104.75%	95.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	7.49	10.32	10.64	9.40	9.25	5.70	8.42	-
P/RPS	1.01	1.14	1.31	1.24	1.28	0.82	1.26	-3.61%
YoY %	-11.40%	-12.98%	5.65%	-3.12%	56.10%	-34.92%	-	-
Horiz. %	80.16%	90.48%	103.97%	98.41%	101.59%	65.08%	100.00%	-
P/EPS	15.01	10.11	10.34	24.22	10.68	10.35	14.46	0.62%
YoY %	48.47%	-2.22%	-57.31%	126.78%	3.19%	-28.42%	-	-
Horiz. %	103.80%	69.92%	71.51%	167.50%	73.86%	71.58%	100.00%	-
EY	6.66	9.89	9.67	4.13	9.36	9.66	6.92	-0.63%
YoY %	-32.66%	2.28%	134.14%	-55.88%	-3.11%	39.60%	-	-
Horiz. %	96.24%	142.92%	139.74%	59.68%	135.26%	139.60%	100.00%	-
DY	3.36	5.04	4.42	4.79	4.76	5.26	3.21	0.76%
YoY %	-33.33%	14.03%	-7.72%	0.63%	-9.51%	63.86%	-	-
Horiz. %	104.67%	157.01%	137.69%	149.22%	148.29%	163.86%	100.00%	-
P/NAPS	1.35	1.91	2.18	2.15	2.07	1.40	1.98	-6.17%
YoY %	-29.32%	-12.39%	1.40%	3.86%	47.86%	-29.29%	-	-
Horiz. %	68.18%	96.46%	110.10%	108.59%	104.55%	70.71%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	26/11/19	12/11/18	09/11/17	08/11/16	17/11/15	11/11/14	-
Price	8.24	10.64	10.56	9.80	9.65	6.20	4.62	-
P/RPS	1.11	1.17	1.30	1.29	1.33	0.90	0.69	8.23%
YoY %	-5.13%	-10.00%	0.78%	-3.01%	47.78%	30.43%	-	-
Horiz. %	160.87%	169.57%	188.41%	186.96%	192.75%	130.43%	100.00%	-
P/EPS	16.52	10.43	10.26	25.25	11.15	11.26	7.93	12.99%
YoY %	58.39%	1.66%	-59.37%	126.46%	-0.98%	41.99%	-	-
Horiz. %	208.32%	131.53%	129.38%	318.41%	140.61%	141.99%	100.00%	-
EY	6.05	9.59	9.74	3.96	8.97	8.88	12.61	-11.51%
YoY %	-36.91%	-1.54%	145.96%	-55.85%	1.01%	-29.58%	-	-
Horiz. %	47.98%	76.05%	77.24%	31.40%	71.13%	70.42%	100.00%	-
DY	3.05	4.89	4.45	4.59	4.56	4.84	5.84	-10.25%
YoY %	-37.63%	9.89%	-3.05%	0.66%	-5.79%	-17.12%	-	-
Horiz. %	52.23%	83.73%	76.20%	78.60%	78.08%	82.88%	100.00%	-
P/NAPS	1.49	1.97	2.16	2.24	2.16	1.52	1.08	5.50%
YoY %	-24.37%	-8.80%	-3.57%	3.70%	42.11%	40.74%	-	-
Horiz. %	137.96%	182.41%	200.00%	207.41%	200.00%	140.74%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 12:00:00

EMA 5

5 Mins

SELL

2024-04-29 11:30:00

EMA 5

5 Mins

BUY

2024-04-29 10:30:00

EMA 5

30 Mins

SELL

2024-04-29 10:00:00

EMA 5

5 Mins

SELL

2024-04-29 09:05:00

EMA 5

5 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

OPENSYS

OPENSYS (M) BHD

857

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

YTLPOWR

YTL POWER INTERNATIONAL BHD

541

HLIND

HONG LEONG INDUSTRIES BHD

526

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

359

CAPITALA

CAPITAL A BERHAD

320

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.17

0.00

277,175,400

HSI-HUS

0.085

-0.005

202,188,200

MYEG

0.91

-0.005

166,390,500

TWL

0.03

0.00

93,375,700

BPURI

0.075

0.00

91,592,600

CAPITALA

0.78

+0.045

58,497,200

TOPGLOV

0.88

+0.05

48,781,700

YTL

3.20

+0.17

43,638,400

0.12

+0.01

43,069,700

YTLPOWR

4.81

+0.39

42,455,800

More active Stocks

MPI

29.92

+0.42

18,000

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

42,455,800

APOLLO

6.87

+0.38

140,800

CHINHIN

5.22

+0.22

162,300

YTLPOWR-C36

1.03

+0.205

559,200

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTL

3.20

+0.17

43,638,400

PBA

1.98

+0.16

3,206,000

More gainer Stocks

DLADY

33.80

-0.40

15,500

HSI-HS4

0.24

-0.24

26,100

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

10.00

-0.20

2,259,800

NESTLE

127.00

-0.20

46,800

UTDPLT

24.72

-0.18

398,200

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

29,400

PETDAG

21.70

-0.14

53,400

MALPAC

0.905

-0.125

5,000

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