[HLIND] QoQ Annualized Quarter 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- 4.33%

YoY- 42.71%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	2,284,137	2,254,558	2,263,016	2,190,629	2,156,034	2,123,996	2,076,476	6.55%
YoY %	1.31%	-0.37%	3.30%	1.60%	1.51%	2.29%	-	-
Horiz. %	110.00%	108.58%	108.98%	105.50%	103.83%	102.29%	100.00%	-
PBT	380,029	364,840	365,764	343,144	327,793	326,154	267,796	26.25%
YoY %	4.16%	-0.25%	6.59%	4.68%	0.50%	21.79%	-	-
Horiz. %	141.91%	136.24%	136.58%	128.14%	122.40%	121.79%	100.00%	-
Tax	-55,352	-52,118	-56,528	-52,564	-51,797	-51,302	-50,876	5.77%
YoY %	-6.21%	7.80%	-7.54%	-1.48%	-0.96%	-0.84%	-	-
Horiz. %	108.80%	102.44%	111.11%	103.32%	101.81%	100.84%	100.00%	-
NP	324,677	312,722	309,236	290,580	275,996	274,852	216,920	30.81%
YoY %	3.82%	1.13%	6.42%	5.28%	0.42%	26.71%	-	-
Horiz. %	149.68%	144.16%	142.56%	133.96%	127.23%	126.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	276,874	266,866	259,064	247,223	236,970	238,150	179,288	33.56%
YoY %	3.75%	3.01%	4.79%	4.33%	-0.50%	32.83%	-	-
Horiz. %	154.43%	148.85%	144.50%	137.89%	132.17%	132.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.57%	14.29%	15.45%	15.32%	15.80%	15.73%	19.00%	-
YoY %	1.96%	-7.51%	0.85%	-3.04%	0.45%	-17.21%	-	-
Horiz. %	76.68%	75.21%	81.32%	80.63%	83.16%	82.79%	100.00%	-
Total Cost	1,959,460	1,941,836	1,953,780	1,900,049	1,880,038	1,849,144	1,859,556	3.54%
YoY %	0.91%	-0.61%	2.83%	1.06%	1.67%	-0.56%	-	-
Horiz. %	105.37%	104.42%	105.07%	102.18%	101.10%	99.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,476,881	1,401,257	1,376,161	1,301,498	1,319,930	1,279,878	1,255,509	11.42%
YoY %	5.40%	1.82%	5.74%	-1.40%	3.13%	1.94%	-	-
Horiz. %	117.63%	111.61%	109.61%	103.66%	105.13%	101.94%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	185,382	92,594	185,133	129,533	172,701	80,185	160,409	10.11%
YoY %	100.21%	-49.99%	42.92%	-25.00%	115.38%	-50.01%	-	-
Horiz. %	115.57%	57.72%	115.41%	80.75%	107.66%	49.99%	100.00%	-
Div Payout %	66.96%	34.70%	71.46%	52.40%	72.88%	33.67%	89.47%	-
YoY %	92.97%	-51.44%	36.37%	-28.10%	116.45%	-62.37%	-	-
Horiz. %	74.84%	38.78%	79.87%	58.57%	81.46%	37.63%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,476,881	1,401,257	1,376,161	1,301,498	1,319,930	1,279,878	1,255,509	11.42%
YoY %	5.40%	1.82%	5.74%	-1.40%	3.13%	1.94%	-	-
Horiz. %	117.63%	111.61%	109.61%	103.66%	105.13%	101.94%	100.00%	-
NOSH	327,905	327,905	308,556	308,411	308,394	308,404	308,479	4.15%
YoY %	0.00%	6.27%	0.05%	0.01%	-0.00%	-0.02%	-	-
Horiz. %	106.30%	106.30%	100.02%	99.98%	99.97%	99.98%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	14.21%	13.87%	13.66%	13.26%	12.80%	12.94%	10.45%	-
YoY %	2.45%	1.54%	3.02%	3.59%	-1.08%	23.83%	-	-
Horiz. %	135.98%	132.73%	130.72%	126.89%	122.49%	123.83%	100.00%	-
ROE	18.75%	19.04%	18.83%	19.00%	17.95%	18.61%	14.28%	-
YoY %	-1.52%	1.12%	-0.89%	5.85%	-3.55%	30.32%	-	-
Horiz. %	131.30%	133.33%	131.86%	133.05%	125.70%	130.32%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	739.27	730.46	733.42	710.29	699.11	688.70	673.13	6.44%
YoY %	1.21%	-0.40%	3.26%	1.60%	1.51%	2.31%	-	-
Horiz. %	109.83%	108.52%	108.96%	105.52%	103.86%	102.31%	100.00%	-
EPS	89.69	86.52	83.96	80.16	76.84	77.22	58.12	33.50%
YoY %	3.66%	3.05%	4.74%	4.32%	-0.49%	32.86%	-	-
Horiz. %	154.32%	148.86%	144.46%	137.92%	132.21%	132.86%	100.00%	-
DPS	60.00	30.00	60.00	42.00	56.00	26.00	52.00	10.00%
YoY %	100.00%	-50.00%	42.86%	-25.00%	115.38%	-50.00%	-	-
Horiz. %	115.38%	57.69%	115.38%	80.77%	107.69%	50.00%	100.00%	-
NAPS	4.78	4.54	4.46	4.22	4.28	4.15	4.07	11.30%
YoY %	5.29%	1.79%	5.69%	-1.40%	3.13%	1.97%	-	-
Horiz. %	117.44%	111.55%	109.58%	103.69%	105.16%	101.97%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 308,450
RPS	696.59	687.57	690.15	668.07	657.52	647.75	633.26	6.55%
YoY %	1.31%	-0.37%	3.31%	1.60%	1.51%	2.29%	-	-
Horiz. %	110.00%	108.58%	108.98%	105.50%	103.83%	102.29%	100.00%	-
EPS	84.44	81.39	79.01	75.40	72.27	72.63	54.68	33.56%
YoY %	3.75%	3.01%	4.79%	4.33%	-0.50%	32.83%	-	-
Horiz. %	154.43%	148.85%	144.50%	137.89%	132.17%	132.83%	100.00%	-
DPS	56.54	28.24	56.46	39.50	52.67	24.45	48.92	10.12%
YoY %	100.21%	-49.98%	42.94%	-25.00%	115.42%	-50.02%	-	-
Horiz. %	115.58%	57.73%	115.41%	80.74%	107.67%	49.98%	100.00%	-
NAPS	4.504	4.2734	4.1969	3.9692	4.0254	3.9032	3.8289	11.42%
YoY %	5.40%	1.82%	5.74%	-1.40%	3.13%	1.94%	-	-
Horiz. %	117.63%	111.61%	109.61%	103.66%	105.13%	101.94%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	9.37	9.40	9.25	8.33	6.82	5.93	5.70	-
P/RPS	1.27	1.29	1.26	1.17	0.98	0.86	0.85	30.66%
YoY %	-1.55%	2.38%	7.69%	19.39%	13.95%	1.18%	-	-
Horiz. %	149.41%	151.76%	148.24%	137.65%	115.29%	101.18%	100.00%	-
P/EPS	10.46	10.87	11.02	10.39	8.88	7.68	9.81	4.36%
YoY %	-3.77%	-1.36%	6.06%	17.00%	15.63%	-21.71%	-	-
Horiz. %	106.63%	110.81%	112.33%	105.91%	90.52%	78.29%	100.00%	-
EY	9.56	9.20	9.08	9.62	11.27	13.02	10.20	-4.22%
YoY %	3.91%	1.32%	-5.61%	-14.64%	-13.44%	27.65%	-	-
Horiz. %	93.73%	90.20%	89.02%	94.31%	110.49%	127.65%	100.00%	-
DY	6.40	3.19	6.49	5.04	8.21	4.38	9.12	-21.01%
YoY %	100.63%	-50.85%	28.77%	-38.61%	87.44%	-51.97%	-	-
Horiz. %	70.18%	34.98%	71.16%	55.26%	90.02%	48.03%	100.00%	-
P/NAPS	1.96	2.07	2.07	1.97	1.59	1.43	1.40	25.12%
YoY %	-5.31%	0.00%	5.08%	23.90%	11.19%	2.14%	-	-
Horiz. %	140.00%	147.86%	147.86%	140.71%	113.57%	102.14%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/04/17	06/02/17	08/11/16	18/08/16	19/04/16	02/02/16	17/11/15	-
Price	9.75	9.76	9.65	9.48	6.84	5.62	6.20	-
P/RPS	1.32	1.34	1.32	1.33	0.98	0.82	0.92	27.18%
YoY %	-1.49%	1.52%	-0.75%	35.71%	19.51%	-10.87%	-	-
Horiz. %	143.48%	145.65%	143.48%	144.57%	106.52%	89.13%	100.00%	-
P/EPS	10.88	11.29	11.49	11.83	8.90	7.28	10.67	1.30%
YoY %	-3.63%	-1.74%	-2.87%	32.92%	22.25%	-31.77%	-	-
Horiz. %	101.97%	105.81%	107.69%	110.87%	83.41%	68.23%	100.00%	-
EY	9.19	8.86	8.70	8.46	11.23	13.74	9.37	-1.28%
YoY %	3.72%	1.84%	2.84%	-24.67%	-18.27%	46.64%	-	-
Horiz. %	98.08%	94.56%	92.85%	90.29%	119.85%	146.64%	100.00%	-
DY	6.15	3.07	6.22	4.43	8.19	4.63	8.39	-18.68%
YoY %	100.33%	-50.64%	40.41%	-45.91%	76.89%	-44.82%	-	-
Horiz. %	73.30%	36.59%	74.14%	52.80%	97.62%	55.18%	100.00%	-
P/NAPS	2.04	2.15	2.16	2.25	1.60	1.35	1.52	21.65%
YoY %	-5.12%	-0.46%	-4.00%	40.62%	18.52%	-11.18%	-	-
Horiz. %	134.21%	141.45%	142.11%	148.03%	105.26%	88.82%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 2 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

964

HLIND

HONG LEONG INDUSTRIES BHD

961

JCY

JCY INTERNATIONAL BERHAD

831

YTLPOWR

YTL POWER INTERNATIONAL BHD

733

SALCON

SALCON BHD

693

GENTING

GENTING BHD

681

DNEX

DAGANG NEXCHANGE BERHAD

659

NOTION

NOTION VTEC BHD

573

TSH

TSH RESOURCES BHD

489

Daily Stocks

HSI-CXV

0.11

+0.005

117,825,600

HSI-HU8

0.06

-0.015

85,618,900

HSI-CXN

0.195

+0.015

82,011,200

GOHUB

0.83

+0.48

79,341,900

JAG-WC

0.045

+0.04

47,431,700

WCT

0.985

+0.095

45,933,000

HSI-HWW

0.24

+0.01

41,161,400

TECHBND-WA

0.185

0.00

30,232,100

UUE

0.71

+0.015

30,094,500

HSI-HWE

0.135

-0.02

22,517,300

More active Stocks

GOHUB

0.83

+0.48

79,341,900

GAMUDA

6.94

+0.24

2,781,500

RGTBHD-WC

0.225

+0.22

1,045,300

SUNCON

4.20

+0.20

2,104,000

SUNWAY-WB

2.58

+0.18

689,700

SUNWAY-PA

3.50

+0.18

630,900

SUNWAY

3.99

+0.16

7,955,100

TENAGA

14.14

+0.14

2,328,600

ARKA

2.18

+0.14

42,100

SUNCON-C8

0.57

+0.125

33,800

More gainer Stocks

DLADY

35.50

-0.36

4,100

NESTLE

122.10

-0.30

4,700

HSI-CVR

0.89

-0.23

3,000

TENAGA-C2L

0.135

-0.205

1,000,000

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.24

-0.12

1,100

DNEX-C33

0.045

-0.105

450,000

UTDPLT

24.80

-0.10

24,300

HARISON

9.90

-0.09

3,100

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