[HLIND] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-Jan-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

31-Dec-2014 [#2]

Profit Trend

QoQ- -13.03%

YoY- 7.17%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	2,076,476	2,138,898	2,148,130	2,120,090	2,097,948	2,058,480	2,029,545	1.53%
YoY %	-2.92%	-0.43%	1.32%	1.06%	1.92%	1.43%	-	-
Horiz. %	102.31%	105.39%	105.84%	104.46%	103.37%	101.43%	100.00%	-
PBT	267,796	300,500	307,262	324,382	299,988	237,677	235,113	9.05%
YoY %	-10.88%	-2.20%	-5.28%	8.13%	26.22%	1.09%	-	-
Horiz. %	113.90%	127.81%	130.69%	137.97%	127.59%	101.09%	100.00%	-
Tax	-50,876	-81,978	-88,232	-108,426	-59,676	-29,707	-31,033	38.99%
YoY %	37.94%	7.09%	18.62%	-81.69%	-100.88%	4.27%	-	-
Horiz. %	163.94%	264.16%	284.32%	349.39%	192.30%	95.73%	100.00%	-
NP	216,920	218,522	219,030	215,956	240,312	207,970	204,080	4.14%
YoY %	-0.73%	-0.23%	1.42%	-10.14%	15.55%	1.91%	-	-
Horiz. %	106.29%	107.08%	107.33%	105.82%	117.75%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,288	173,232	173,094	167,578	192,676	167,502	165,365	5.53%
YoY %	3.50%	0.08%	3.29%	-13.03%	15.03%	1.29%	-	-
Horiz. %	108.42%	104.76%	104.67%	101.34%	116.52%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.00%	27.28%	28.72%	33.43%	19.89%	12.50%	13.20%	-
YoY %	-30.35%	-5.01%	-14.09%	68.07%	59.12%	-5.30%	-	-
Horiz. %	143.94%	206.67%	217.58%	253.26%	150.68%	94.70%	100.00%	-
Total Cost	1,859,556	1,920,376	1,929,100	1,904,134	1,857,636	1,850,510	1,825,465	1.24%
YoY %	-3.17%	-0.45%	1.31%	2.50%	0.39%	1.37%	-	-
Horiz. %	101.87%	105.20%	105.68%	104.31%	101.76%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,255,509	1,187,154	1,190,282	1,141,035	1,313,700	1,261,198	1,267,376	-0.62%
YoY %	5.76%	-0.26%	4.32%	-13.14%	4.16%	-0.49%	-	-
Horiz. %	99.06%	93.67%	93.92%	90.03%	103.66%	99.51%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	160,409	89,421	119,233	74,013	148,022	77,090	102,787	34.50%
YoY %	79.39%	-25.00%	61.10%	-50.00%	92.01%	-25.00%	-	-
Horiz. %	156.06%	87.00%	116.00%	72.01%	144.01%	75.00%	100.00%	-
Div Payout %	89.47%	51.62%	68.88%	44.17%	76.82%	46.02%	62.16%	-
YoY %	73.32%	-25.06%	55.94%	-42.50%	66.93%	-25.97%	-	-
Horiz. %	143.94%	83.04%	110.81%	71.06%	123.58%	74.03%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,255,509	1,187,154	1,190,282	1,141,035	1,313,700	1,261,198	1,267,376	-0.62%
YoY %	5.76%	-0.26%	4.32%	-13.14%	4.16%	-0.49%	-	-
Horiz. %	99.06%	93.67%	93.92%	90.03%	103.66%	99.51%	100.00%	-
NOSH	308,479	308,351	308,363	308,387	308,380	308,361	308,363	0.02%
YoY %	0.04%	-0.00%	-0.01%	0.00%	0.01%	-0.00%	-	-
Horiz. %	100.04%	100.00%	100.00%	100.01%	100.01%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	10.45%	10.22%	10.20%	10.19%	11.45%	10.10%	10.06%	-
YoY %	2.25%	0.20%	0.10%	-11.00%	13.37%	0.40%	-	-
Horiz. %	103.88%	101.59%	101.39%	101.29%	113.82%	100.40%	100.00%	-
ROE	14.28%	14.59%	14.54%	14.69%	14.67%	13.28%	13.05%	-
YoY %	-2.12%	0.34%	-1.02%	0.14%	10.47%	1.76%	-	-
Horiz. %	109.43%	111.80%	111.42%	112.57%	112.41%	101.76%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	673.13	693.66	696.62	687.48	680.31	667.55	658.17	1.50%
YoY %	-2.96%	-0.42%	1.33%	1.05%	1.91%	1.43%	-	-
Horiz. %	102.27%	105.39%	105.84%	104.45%	103.36%	101.43%	100.00%	-
EPS	58.12	56.18	56.13	54.34	62.48	54.32	53.63	5.50%
YoY %	3.45%	0.09%	3.29%	-13.03%	15.02%	1.29%	-	-
Horiz. %	108.37%	104.75%	104.66%	101.32%	116.50%	101.29%	100.00%	-
DPS	52.00	29.00	38.67	24.00	48.00	25.00	33.33	34.48%
YoY %	79.31%	-25.01%	61.13%	-50.00%	92.00%	-24.99%	-	-
Horiz. %	156.02%	87.01%	116.02%	72.01%	144.01%	75.01%	100.00%	-
NAPS	4.07	3.85	3.86	3.70	4.26	4.09	4.11	-0.64%
YoY %	5.71%	-0.26%	4.32%	-13.15%	4.16%	-0.49%	-	-
Horiz. %	99.03%	93.67%	93.92%	90.02%	103.65%	99.51%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 308,398
RPS	633.26	652.30	655.11	646.56	639.81	627.77	618.95	1.53%
YoY %	-2.92%	-0.43%	1.32%	1.06%	1.92%	1.42%	-	-
Horiz. %	102.31%	105.39%	105.84%	104.46%	103.37%	101.42%	100.00%	-
EPS	54.68	52.83	52.79	51.11	58.76	51.08	50.43	5.53%
YoY %	3.50%	0.08%	3.29%	-13.02%	15.04%	1.29%	-	-
Horiz. %	108.43%	104.76%	104.68%	101.35%	116.52%	101.29%	100.00%	-
DPS	48.92	27.27	36.36	22.57	45.14	23.51	31.35	34.49%
YoY %	79.39%	-25.00%	61.10%	-50.00%	92.00%	-25.01%	-	-
Horiz. %	156.04%	86.99%	115.98%	71.99%	143.99%	74.99%	100.00%	-
NAPS	3.8289	3.6204	3.63	3.4798	4.0064	3.8463	3.8651	-0.62%
YoY %	5.76%	-0.26%	4.32%	-13.14%	4.16%	-0.49%	-	-
Horiz. %	99.06%	93.67%	93.92%	90.03%	103.66%	99.51%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	5.70	4.43	4.48	4.49	8.42	6.68	6.47	-
P/RPS	0.85	0.64	0.64	0.65	1.24	1.00	0.98	-9.04%
YoY %	32.81%	0.00%	-1.54%	-47.58%	24.00%	2.04%	-	-
Horiz. %	86.73%	65.31%	65.31%	66.33%	126.53%	102.04%	100.00%	-
P/EPS	9.81	7.89	7.98	8.26	13.48	12.30	12.06	-12.84%
YoY %	24.33%	-1.13%	-3.39%	-38.72%	9.59%	1.99%	-	-
Horiz. %	81.34%	65.42%	66.17%	68.49%	111.77%	101.99%	100.00%	-
EY	10.20	12.68	12.53	12.10	7.42	8.13	8.29	14.80%
YoY %	-19.56%	1.20%	3.55%	63.07%	-8.73%	-1.93%	-	-
Horiz. %	123.04%	152.96%	151.15%	145.96%	89.51%	98.07%	100.00%	-
DY	9.12	6.55	8.63	5.35	5.70	3.74	5.15	46.32%
YoY %	39.24%	-24.10%	61.31%	-6.14%	52.41%	-27.38%	-	-
Horiz. %	177.09%	127.18%	167.57%	103.88%	110.68%	72.62%	100.00%	-
P/NAPS	1.40	1.15	1.16	1.21	1.98	1.63	1.57	-7.34%
YoY %	21.74%	-0.86%	-4.13%	-38.89%	21.47%	3.82%	-	-
Horiz. %	89.17%	73.25%	73.89%	77.07%	126.11%	103.82%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	21/08/15	21/04/15	22/01/15	11/11/14	25/08/14	28/04/14	-
Price	6.20	4.99	4.80	4.35	4.62	7.08	6.50	-
P/RPS	0.92	0.72	0.69	0.63	0.68	1.06	0.99	-4.76%
YoY %	27.78%	4.35%	9.52%	-7.35%	-35.85%	7.07%	-	-
Horiz. %	92.93%	72.73%	69.70%	63.64%	68.69%	107.07%	100.00%	-
P/EPS	10.67	8.88	8.55	8.01	7.39	13.03	12.12	-8.13%
YoY %	20.16%	3.86%	6.74%	8.39%	-43.28%	7.51%	-	-
Horiz. %	88.04%	73.27%	70.54%	66.09%	60.97%	107.51%	100.00%	-
EY	9.37	11.26	11.69	12.49	13.52	7.67	8.25	8.84%
YoY %	-16.79%	-3.68%	-6.41%	-7.62%	76.27%	-7.03%	-	-
Horiz. %	113.58%	136.48%	141.70%	151.39%	163.88%	92.97%	100.00%	-
DY	8.39	5.81	8.06	5.52	10.39	3.53	5.13	38.77%
YoY %	44.41%	-27.92%	46.01%	-46.87%	194.33%	-31.19%	-	-
Horiz. %	163.55%	113.26%	157.12%	107.60%	202.53%	68.81%	100.00%	-
P/NAPS	1.52	1.30	1.24	1.18	1.08	1.73	1.58	-2.54%
YoY %	16.92%	4.84%	5.08%	9.26%	-37.57%	9.49%	-	-
Horiz. %	96.20%	82.28%	78.48%	74.68%	68.35%	109.49%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos