[HLIND] YoY TTM Result on 31-Mar-2016 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

19-Apr-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 6.05%

YoY- 27.61%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	2,672,891	2,468,374	2,286,706	2,144,826	2,147,419	2,058,006	2,245,916	2.94%
YoY %	8.29%	7.94%	6.61%	-0.12%	4.34%	-8.37%	-	-
Horiz. %	119.01%	109.91%	101.82%	95.50%	95.61%	91.63%	100.00%	-
PBT	505,482	239,736	382,321	315,898	291,789	235,025	218,843	14.96%
YoY %	110.85%	-37.29%	21.03%	8.26%	24.15%	7.39%	-	-
Horiz. %	230.98%	109.55%	174.70%	144.35%	133.33%	107.39%	100.00%	-
Tax	-75,034	-52,670	-55,230	-54,652	-72,606	-19,206	-51,031	6.63%
YoY %	-42.46%	4.64%	-1.06%	24.73%	-278.04%	62.36%	-	-
Horiz. %	147.04%	103.21%	108.23%	107.10%	142.28%	37.64%	100.00%	-
NP	430,448	187,066	327,091	261,246	219,183	215,819	167,812	16.99%
YoY %	130.10%	-42.81%	25.20%	19.19%	1.56%	28.61%	-	-
Horiz. %	256.51%	111.47%	194.92%	155.68%	130.61%	128.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	353,735	123,470	277,150	221,139	173,299	174,145	126,452	18.69%
YoY %	186.49%	-55.45%	25.33%	27.61%	-0.49%	37.72%	-	-
Horiz. %	279.74%	97.64%	219.17%	174.88%	137.05%	137.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.84%	21.97%	14.45%	17.30%	24.88%	8.17%	23.32%	-
YoY %	-32.45%	52.04%	-16.47%	-30.47%	204.53%	-64.97%	-	-
Horiz. %	63.64%	94.21%	61.96%	74.19%	106.69%	35.03%	100.00%	-
Total Cost	2,242,443	2,281,308	1,959,615	1,883,580	1,928,236	1,842,187	2,078,104	1.27%
YoY %	-1.70%	16.42%	4.04%	-2.32%	4.67%	-11.35%	-	-
Horiz. %	107.91%	109.78%	94.30%	90.64%	92.79%	88.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,657,407	1,413,545	1,476,881	1,319,846	1,190,110	1,267,051	1,134,632	6.51%
YoY %	17.25%	-4.29%	11.90%	10.90%	-6.07%	11.67%	-	-
Horiz. %	146.07%	124.58%	130.16%	116.32%	104.89%	111.67%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	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 %	44.36%	117.96%	50.14%	58.57%	51.60%	44.26%	63.38%	-
YoY %	-62.39%	135.26%	-14.39%	13.51%	16.58%	-30.17%	-	-
Horiz. %	69.99%	186.12%	79.11%	92.41%	81.41%	69.83%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,657,407	1,413,545	1,476,881	1,319,846	1,190,110	1,267,051	1,134,632	6.51%
YoY %	17.25%	-4.29%	11.90%	10.90%	-6.07%	11.67%	-	-
Horiz. %	146.07%	124.58%	130.16%	116.32%	104.89%	111.67%	100.00%	-
NOSH	327,903	327,903	327,905	308,375	308,318	308,285	308,324	1.03%
YoY %	0.00%	-0.00%	6.33%	0.02%	0.01%	-0.01%	-	-
Horiz. %	106.35%	106.35%	106.35%	100.02%	100.00%	99.99%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	16.10%	7.58%	14.30%	12.18%	10.21%	10.49%	7.47%	-
YoY %	112.40%	-46.99%	17.41%	19.29%	-2.67%	40.43%	-	-
Horiz. %	215.53%	101.47%	191.43%	163.05%	136.68%	140.43%	100.00%	-
ROE	21.34%	8.73%	18.77%	16.75%	14.56%	13.74%	11.14%	-
YoY %	144.44%	-53.49%	12.06%	15.04%	5.97%	23.34%	-	-
Horiz. %	191.56%	78.37%	168.49%	150.36%	130.70%	123.34%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	851.50	796.28	740.10	695.52	696.49	667.57	728.43	2.63%
YoY %	6.93%	7.59%	6.41%	-0.14%	4.33%	-8.35%	-	-
Horiz. %	116.90%	109.31%	101.60%	95.48%	95.62%	91.65%	100.00%	-
EPS	112.69	39.83	89.70	71.71	56.21	56.49	41.01	18.34%
YoY %	182.93%	-55.60%	25.09%	27.58%	-0.50%	37.75%	-	-
Horiz. %	274.79%	97.12%	218.73%	174.86%	137.06%	137.75%	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	5.28	4.56	4.78	4.28	3.86	4.11	3.68	6.19%
YoY %	15.79%	-4.60%	11.68%	10.88%	-6.08%	11.68%	-	-
Horiz. %	143.48%	123.91%	129.89%	116.30%	104.89%	111.68%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,375
RPS	815.15	752.78	697.37	654.10	654.89	627.63	684.93	2.94%
YoY %	8.29%	7.95%	6.62%	-0.12%	4.34%	-8.37%	-	-
Horiz. %	119.01%	109.91%	101.82%	95.50%	95.61%	91.63%	100.00%	-
EPS	107.88	37.65	84.52	67.44	52.85	53.11	38.56	18.69%
YoY %	186.53%	-55.45%	25.33%	27.61%	-0.49%	37.73%	-	-
Horiz. %	279.77%	97.64%	219.19%	174.90%	137.06%	137.73%	100.00%	-
DPS	47.86	44.42	42.38	39.50	27.27	23.51	24.44	11.84%
YoY %	7.74%	4.81%	7.29%	44.85%	15.99%	-3.81%	-	-
Horiz. %	195.83%	181.75%	173.40%	161.62%	111.58%	96.19%	100.00%	-
NAPS	5.0546	4.3109	4.504	4.0251	3.6295	3.8641	3.4603	6.51%
YoY %	17.25%	-4.29%	11.90%	10.90%	-6.07%	11.67%	-	-
Horiz. %	146.07%	124.58%	130.16%	116.32%	104.89%	111.67%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	9.96	10.88	9.37	6.82	4.48	6.47	4.30	-
P/RPS	1.17	1.37	1.27	0.98	0.64	0.97	0.59	12.08%
YoY %	-14.60%	7.87%	29.59%	53.12%	-34.02%	64.41%	-	-
Horiz. %	198.31%	232.20%	215.25%	166.10%	108.47%	164.41%	100.00%	-
P/EPS	8.84	27.32	10.45	9.51	7.97	11.45	10.48	-2.79%
YoY %	-67.64%	161.44%	9.88%	19.32%	-30.39%	9.26%	-	-
Horiz. %	84.35%	260.69%	99.71%	90.74%	76.05%	109.26%	100.00%	-
EY	11.31	3.66	9.57	10.51	12.55	8.73	9.54	2.87%
YoY %	209.02%	-61.76%	-8.94%	-16.25%	43.76%	-8.49%	-	-
Horiz. %	118.55%	38.36%	100.31%	110.17%	131.55%	91.51%	100.00%	-
DY	5.02	4.32	4.80	6.16	6.47	3.86	6.05	-3.06%
YoY %	16.20%	-10.00%	-22.08%	-4.79%	67.62%	-36.20%	-	-
Horiz. %	82.98%	71.40%	79.34%	101.82%	106.94%	63.80%	100.00%	-
P/NAPS	1.89	2.39	1.96	1.59	1.16	1.57	1.17	8.31%
YoY %	-20.92%	21.94%	23.27%	37.07%	-26.11%	34.19%	-	-
Horiz. %	161.54%	204.27%	167.52%	135.90%	99.15%	134.19%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	28/05/19	24/04/18	25/04/17	19/04/16	21/04/15	28/04/14	30/04/13	-
Price	10.76	11.00	9.75	6.84	4.80	6.50	4.23	-
P/RPS	1.26	1.38	1.32	0.98	0.69	0.97	0.58	13.79%
YoY %	-8.70%	4.55%	34.69%	42.03%	-28.87%	67.24%	-	-
Horiz. %	217.24%	237.93%	227.59%	168.97%	118.97%	167.24%	100.00%	-
P/EPS	9.55	27.62	10.87	9.54	8.54	11.51	10.31	-1.26%
YoY %	-65.42%	154.09%	13.94%	11.71%	-25.80%	11.64%	-	-
Horiz. %	92.63%	267.90%	105.43%	92.53%	82.83%	111.64%	100.00%	-
EY	10.47	3.62	9.20	10.48	11.71	8.69	9.70	1.28%
YoY %	189.23%	-60.65%	-12.21%	-10.50%	34.75%	-10.41%	-	-
Horiz. %	107.94%	37.32%	94.85%	108.04%	120.72%	89.59%	100.00%	-
DY	4.65	4.27	4.62	6.14	6.04	3.85	6.15	-4.55%
YoY %	8.90%	-7.58%	-24.76%	1.66%	56.88%	-37.40%	-	-
Horiz. %	75.61%	69.43%	75.12%	99.84%	98.21%	62.60%	100.00%	-
P/NAPS	2.04	2.41	2.04	1.60	1.24	1.58	1.15	10.01%
YoY %	-15.35%	18.14%	27.50%	29.03%	-21.52%	37.39%	-	-
Horiz. %	177.39%	209.57%	177.39%	139.13%	107.83%	137.39%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 14:30:00

EMA 5

10 Mins

SELL

2024-06-25 14:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-25 12:00:00

EMA 5

Hourly

SELL

2024-06-25 11:00:00

EMA 5

Hourly

BUY

2024-06-25 10:30:00

ADX

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

371,267,100

HSI-HUZ

0.20

-0.005

279,710,100

HSI-HU8

0.08

0.00

183,904,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,233,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.145

0.00

68,293,600

AHB-WC

0.065

0.00

64,445,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.255

+0.005

48,182,500

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.88

+0.44

845,400

TENAGA

13.98

+0.26

5,510,500

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

98,500

HEIM

23.20

+0.14

56,800

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,805,600

MAHSING

1.76

+0.09

19,736,900

MASTER

4.19

+0.09

41,300

More gainer Stocks

NESTLE

122.30

-0.70

4,900

PETGAS

18.00

-0.34

302,900

AJI

15.10

-0.24

96,300

MPI

38.58

-0.24

77,000

AXIATA-C1B

0.035

-0.225

1,030,000

ECOWLD-C26

0.01

-0.20

100

KGB

3.32

-0.18

2,158,000

UNISEM

4.03

-0.17

593,700

YTLPOWR-C36

0.92

-0.17

22,500

PETDAG

17.30

-0.16

176,400

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