[HLIND] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Jan-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Dec-2013 [#2]

Profit Trend

QoQ- 8.36%

YoY- 48.7%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	2,097,948	2,058,480	2,029,545	2,031,750	2,066,116	2,047,040	2,215,158	-3.55%
YoY %	1.92%	1.43%	-0.11%	-1.66%	0.93%	-7.59%	-	-
Horiz. %	94.71%	92.93%	91.62%	91.72%	93.27%	92.41%	100.00%	-
PBT	299,988	237,677	235,113	227,956	225,612	215,373	212,629	25.76%
YoY %	26.22%	1.09%	3.14%	1.04%	4.75%	1.29%	-	-
Horiz. %	141.09%	111.78%	110.57%	107.21%	106.11%	101.29%	100.00%	-
Tax	-59,676	-29,707	-31,033	-31,328	-35,080	-23,218	-40,101	30.31%
YoY %	-100.88%	4.27%	0.94%	10.70%	-51.09%	42.10%	-	-
Horiz. %	148.81%	74.08%	77.39%	78.12%	87.48%	57.90%	100.00%	-
NP	240,312	207,970	204,080	196,628	190,532	192,155	172,528	24.69%
YoY %	15.55%	1.91%	3.79%	3.20%	-0.84%	11.38%	-	-
Horiz. %	139.29%	120.54%	118.29%	113.97%	110.44%	111.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	192,676	167,502	165,365	156,364	144,296	147,591	129,960	29.98%
YoY %	15.03%	1.29%	5.76%	8.36%	-2.23%	13.57%	-	-
Horiz. %	148.26%	128.89%	127.24%	120.32%	111.03%	113.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	12.50%	13.20%	13.74%	15.55%	10.78%	18.86%	-
YoY %	59.12%	-5.30%	-3.93%	-11.64%	44.25%	-42.84%	-	-
Horiz. %	105.46%	66.28%	69.99%	72.85%	82.45%	57.16%	100.00%	-
Total Cost	1,857,636	1,850,510	1,825,465	1,835,122	1,875,584	1,854,885	2,042,630	-6.12%
YoY %	0.39%	1.37%	-0.53%	-2.16%	1.12%	-9.19%	-	-
Horiz. %	90.94%	90.59%	89.37%	89.84%	91.82%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,700	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	10.24%
YoY %	4.16%	-0.49%	3.77%	1.05%	3.41%	3.00%	-	-
Horiz. %	115.77%	111.14%	111.69%	107.63%	106.51%	103.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	148,022	77,090	102,787	61,682	123,329	80,178	106,895	24.21%
YoY %	92.01%	-25.00%	66.64%	-49.99%	53.82%	-24.99%	-	-
Horiz. %	138.47%	72.12%	96.16%	57.70%	115.37%	75.01%	100.00%	-
Div Payout %	76.82%	46.02%	62.16%	39.45%	85.47%	54.33%	82.25%	-
YoY %	66.93%	-25.97%	57.57%	-53.84%	57.32%	-33.95%	-	-
Horiz. %	93.40%	55.95%	75.57%	47.96%	103.91%	66.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,313,700	1,261,198	1,267,376	1,221,304	1,208,633	1,168,762	1,134,734	10.24%
YoY %	4.16%	-0.49%	3.77%	1.05%	3.41%	3.00%	-	-
Horiz. %	115.77%	111.14%	111.69%	107.63%	106.51%	103.00%	100.00%	-
NOSH	308,380	308,361	308,363	308,410	308,324	308,380	308,351	0.00%
YoY %	0.01%	-0.00%	-0.02%	0.03%	-0.02%	0.01%	-	-
Horiz. %	100.01%	100.00%	100.00%	100.02%	99.99%	100.01%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	11.45%	10.10%	10.06%	9.68%	9.22%	9.39%	7.79%	-
YoY %	13.37%	0.40%	3.93%	4.99%	-1.81%	20.54%	-	-
Horiz. %	146.98%	129.65%	129.14%	124.26%	118.36%	120.54%	100.00%	-
ROE	14.67%	13.28%	13.05%	12.80%	11.94%	12.63%	11.45%	-
YoY %	10.47%	1.76%	1.95%	7.20%	-5.46%	10.31%	-	-
Horiz. %	128.12%	115.98%	113.97%	111.79%	104.28%	110.31%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	680.31	667.55	658.17	658.78	670.11	663.80	718.39	-3.56%
YoY %	1.91%	1.43%	-0.09%	-1.69%	0.95%	-7.60%	-	-
Horiz. %	94.70%	92.92%	91.62%	91.70%	93.28%	92.40%	100.00%	-
EPS	62.48	54.32	53.63	50.70	46.80	47.86	42.15	29.97%
YoY %	15.02%	1.29%	5.78%	8.33%	-2.21%	13.55%	-	-
Horiz. %	148.23%	128.87%	127.24%	120.28%	111.03%	113.55%	100.00%	-
DPS	48.00	25.00	33.33	20.00	40.00	26.00	34.67	24.19%
YoY %	92.00%	-24.99%	66.65%	-50.00%	53.85%	-25.01%	-	-
Horiz. %	138.45%	72.11%	96.13%	57.69%	115.37%	74.99%	100.00%	-
NAPS	4.26	4.09	4.11	3.96	3.92	3.79	3.68	10.23%
YoY %	4.16%	-0.49%	3.79%	1.02%	3.43%	2.99%	-	-
Horiz. %	115.76%	111.14%	111.68%	107.61%	106.52%	102.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,257
RPS	639.81	627.77	618.95	619.62	630.10	624.28	675.55	-3.55%
YoY %	1.92%	1.42%	-0.11%	-1.66%	0.93%	-7.59%	-	-
Horiz. %	94.71%	92.93%	91.62%	91.72%	93.27%	92.41%	100.00%	-
EPS	58.76	51.08	50.43	47.69	44.01	45.01	39.63	29.99%
YoY %	15.04%	1.29%	5.75%	8.36%	-2.22%	13.58%	-	-
Horiz. %	148.27%	128.89%	127.25%	120.34%	111.05%	113.58%	100.00%	-
DPS	45.14	23.51	31.35	18.81	37.61	24.45	32.60	24.20%
YoY %	92.00%	-25.01%	66.67%	-49.99%	53.82%	-25.00%	-	-
Horiz. %	138.47%	72.12%	96.17%	57.70%	115.37%	75.00%	100.00%	-
NAPS	4.0064	3.8463	3.8651	3.7246	3.6859	3.5644	3.4606	10.24%
YoY %	4.16%	-0.49%	3.77%	1.05%	3.41%	3.00%	-	-
Horiz. %	115.77%	111.15%	111.69%	107.63%	106.51%	103.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	8.42	6.68	6.47	4.84	5.42	4.52	4.30	-
P/RPS	1.24	1.00	0.98	0.73	0.81	0.68	0.60	62.17%
YoY %	24.00%	2.04%	34.25%	-9.88%	19.12%	13.33%	-	-
Horiz. %	206.67%	166.67%	163.33%	121.67%	135.00%	113.33%	100.00%	-
P/EPS	13.48	12.30	12.06	9.55	11.58	9.44	10.20	20.40%
YoY %	9.59%	1.99%	26.28%	-17.53%	22.67%	-7.45%	-	-
Horiz. %	132.16%	120.59%	118.24%	93.63%	113.53%	92.55%	100.00%	-
EY	7.42	8.13	8.29	10.48	8.63	10.59	9.80	-16.91%
YoY %	-8.73%	-1.93%	-20.90%	21.44%	-18.51%	8.06%	-	-
Horiz. %	75.71%	82.96%	84.59%	106.94%	88.06%	108.06%	100.00%	-
DY	5.70	3.74	5.15	4.13	7.38	5.75	8.06	-20.60%
YoY %	52.41%	-27.38%	24.70%	-44.04%	28.35%	-28.66%	-	-
Horiz. %	70.72%	46.40%	63.90%	51.24%	91.56%	71.34%	100.00%	-
P/NAPS	1.98	1.63	1.57	1.22	1.38	1.19	1.17	41.96%
YoY %	21.47%	3.82%	28.69%	-11.59%	15.97%	1.71%	-	-
Horiz. %	169.23%	139.32%	134.19%	104.27%	117.95%	101.71%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	11/11/14	25/08/14	28/04/14	28/01/14	22/11/13	26/08/13	30/04/13	-
Price	4.62	7.08	6.50	5.31	5.19	5.15	4.23	-
P/RPS	0.68	1.06	0.99	0.81	0.77	0.78	0.59	9.91%
YoY %	-35.85%	7.07%	22.22%	5.19%	-1.28%	32.20%	-	-
Horiz. %	115.25%	179.66%	167.80%	137.29%	130.51%	132.20%	100.00%	-
P/EPS	7.39	13.03	12.12	10.47	11.09	10.76	10.04	-18.46%
YoY %	-43.28%	7.51%	15.76%	-5.59%	3.07%	7.17%	-	-
Horiz. %	73.61%	129.78%	120.72%	104.28%	110.46%	107.17%	100.00%	-
EY	13.52	7.67	8.25	9.55	9.02	9.29	9.96	22.57%
YoY %	76.27%	-7.03%	-13.61%	5.88%	-2.91%	-6.73%	-	-
Horiz. %	135.74%	77.01%	82.83%	95.88%	90.56%	93.27%	100.00%	-
DY	10.39	3.53	5.13	3.77	7.71	5.05	8.20	17.07%
YoY %	194.33%	-31.19%	36.07%	-51.10%	52.67%	-38.41%	-	-
Horiz. %	126.71%	43.05%	62.56%	45.98%	94.02%	61.59%	100.00%	-
P/NAPS	1.08	1.73	1.58	1.34	1.32	1.36	1.15	-4.09%
YoY %	-37.57%	9.49%	17.91%	1.52%	-2.94%	18.26%	-	-
Horiz. %	93.91%	150.43%	137.39%	116.52%	114.78%	118.26%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:40:00

EMA 5

10 Mins

BUY

2024-07-05 11:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-05 11:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 11:40:00

EMA 5

5 Mins

BUY

2024-07-05 11:40:00

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.105

-0.015

144,579,700

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,441,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

77,771,600

SNS

0.91

+0.025

77,095,700

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.09

0.00

73,264,700

More active Stocks

NESTLE

122.50

+0.50

12,700

KOBAY

2.37

+0.19

9,673,000

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

1,000

AIRPORT

10.14

+0.14

831,200

YBS

0.92

+0.135

31,531,900

SUNCON

4.26

+0.13

3,027,300

CRESNDO

3.75

+0.12

1,101,700

KLK

20.20

+0.12

362,100

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.48

-0.22

146,900

TOYOVEN

0.88

-0.18

11,188,100

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

YTLPOWR

5.20

-0.12

9,817,600

HEIM

22.06

-0.12

62,000

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.575

-0.105

24,516,000

THETA

1.79

-0.10

4,078,200

CARLSBG

18.66

-0.10

79,200

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