[HLIND] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Feb-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Dec-2020 [#2]

Profit Trend

QoQ- 48.81%

YoY- 6.72%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Annualized Quarter Result
Revenue	1,107,980	2,633,096	2,892,397	2,846,678	2,610,640	2,313,482	2,861,354	-46.84%
YoY %	-57.92%	-8.96%	1.61%	9.04%	12.84%	-19.15%	-	-
Horiz. %	38.72%	92.02%	101.08%	99.49%	91.24%	80.85%	100.00%	-
PBT	25,092	472,276	548,642	498,974	372,116	322,771	446,928	-85.31%
YoY %	-94.69%	-13.92%	9.95%	34.09%	15.29%	-27.78%	-	-
Horiz. %	5.61%	105.67%	122.76%	111.65%	83.26%	72.22%	100.00%	-
Tax	-8,960	-86,089	-102,217	-95,338	-86,732	-83,420	-93,646	-79.05%
YoY %	89.59%	15.78%	-7.22%	-9.92%	-3.97%	10.92%	-	-
Horiz. %	9.57%	91.93%	109.15%	101.81%	92.62%	89.08%	100.00%	-
NP	16,132	386,187	446,425	403,636	285,384	239,351	353,281	-87.20%
YoY %	-95.82%	-13.49%	10.60%	41.44%	19.23%	-32.25%	-	-
Horiz. %	4.57%	109.31%	126.37%	114.25%	80.78%	67.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,648	291,882	336,057	301,922	202,896	169,318	265,306	-95.35%
YoY %	-99.09%	-13.15%	11.31%	48.81%	19.83%	-36.18%	-	-
Horiz. %	1.00%	110.02%	126.67%	113.80%	76.48%	63.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.71%	18.23%	18.63%	19.11%	23.31%	25.84%	20.95%	-
YoY %	95.89%	-2.15%	-2.51%	-18.02%	-9.79%	23.34%	-	-
Horiz. %	170.45%	87.02%	88.93%	91.22%	111.26%	123.34%	100.00%	-
Total Cost	1,091,848	2,246,909	2,445,972	2,443,042	2,325,256	2,074,131	2,508,073	-42.53%
YoY %	-51.41%	-8.14%	0.12%	5.07%	12.11%	-17.30%	-	-
Horiz. %	43.53%	89.59%	97.52%	97.41%	92.71%	82.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,883,136	1,866,829	1,935,940	1,800,566	1,740,861	1,677,336	1,780,442	3.80%
YoY %	0.87%	-3.57%	7.52%	3.43%	3.79%	-5.79%	-	-
Horiz. %	105.77%	104.85%	108.73%	101.13%	97.78%	94.21%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	213,778	163,426	217,898	106,839	2,136	131,925	175,846	13.89%
YoY %	30.81%	-25.00%	103.95%	4,901.83%	-98.38%	-24.98%	-	-
Horiz. %	121.57%	92.94%	123.91%	60.76%	1.21%	75.02%	100.00%	-
Div Payout %	8,073.20%	55.99%	64.84%	35.39%	1.05%	77.92%	66.28%	-
YoY %	14,319.00%	-13.65%	83.22%	3,270.48%	-98.65%	17.56%	-	-
Horiz. %	12,180.45%	84.47%	97.83%	53.39%	1.58%	117.56%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	1,883,136	1,866,829	1,935,940	1,800,566	1,740,861	1,677,336	1,780,442	3.80%
YoY %	0.87%	-3.57%	7.52%	3.43%	3.79%	-5.79%	-	-
Horiz. %	105.77%	104.85%	108.73%	101.13%	97.78%	94.21%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,903	327,903	327,903	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	1.46%	14.67%	15.43%	14.18%	10.93%	10.35%	12.35%	-
YoY %	-90.05%	-4.93%	8.82%	29.73%	5.60%	-16.19%	-	-
Horiz. %	11.82%	118.79%	124.94%	114.82%	88.50%	83.81%	100.00%	-
ROE	0.14%	15.64%	17.36%	16.77%	11.65%	10.09%	14.90%	-
YoY %	-99.10%	-9.91%	3.52%	43.95%	15.46%	-32.28%	-	-
Horiz. %	0.94%	104.97%	116.51%	112.55%	78.19%	67.72%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	352.43	837.82	920.34	905.91	830.79	736.52	911.23	-46.88%
YoY %	-57.93%	-8.97%	1.59%	9.04%	12.80%	-19.17%	-	-
Horiz. %	38.68%	91.94%	101.00%	99.42%	91.17%	80.83%	100.00%	-
EPS	0.84	92.87	106.95	96.08	64.56	53.92	84.49	-95.36%
YoY %	-99.10%	-13.17%	11.31%	48.82%	19.73%	-36.18%	-	-
Horiz. %	0.99%	109.92%	126.58%	113.72%	76.41%	63.82%	100.00%	-
DPS	68.00	52.00	69.33	34.00	0.68	42.00	56.00	13.80%
YoY %	30.77%	-25.00%	103.91%	4,900.00%	-98.38%	-25.00%	-	-
Horiz. %	121.43%	92.86%	123.80%	60.71%	1.21%	75.00%	100.00%	-
NAPS	5.99	5.94	6.16	5.73	5.54	5.34	5.67	3.72%
YoY %	0.84%	-3.57%	7.50%	3.43%	3.75%	-5.82%	-	-
Horiz. %	105.64%	104.76%	108.64%	101.06%	97.71%	94.18%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	337.90	803.01	882.09	868.15	796.16	705.54	872.62	-46.84%
YoY %	-57.92%	-8.97%	1.61%	9.04%	12.84%	-19.15%	-	-
Horiz. %	38.72%	92.02%	101.09%	99.49%	91.24%	80.85%	100.00%	-
EPS	0.81	89.01	102.49	92.08	61.88	51.64	80.91	-95.34%
YoY %	-99.09%	-13.15%	11.31%	48.80%	19.83%	-36.18%	-	-
Horiz. %	1.00%	110.01%	126.67%	113.81%	76.48%	63.82%	100.00%	-
DPS	65.20	49.84	66.45	32.58	0.65	40.23	53.63	13.89%
YoY %	30.82%	-25.00%	103.96%	4,912.31%	-98.38%	-24.99%	-	-
Horiz. %	121.57%	92.93%	123.90%	60.75%	1.21%	75.01%	100.00%	-
NAPS	5.743	5.6932	5.904	5.4912	5.3091	5.1153	5.4298	3.80%
YoY %	0.87%	-3.57%	7.52%	3.43%	3.79%	-5.79%	-	-
Horiz. %	105.77%	104.85%	108.73%	101.13%	97.78%	94.21%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	8.86	9.22	9.39	8.89	7.49	8.01	7.54	-
P/RPS	2.51	1.10	1.02	0.98	0.90	1.09	0.83	108.98%
YoY %	128.18%	7.84%	4.08%	8.89%	-17.43%	31.33%	-	-
Horiz. %	302.41%	132.53%	122.89%	118.07%	108.43%	131.33%	100.00%	-
P/EPS	1,051.89	9.93	8.78	9.25	11.60	14.86	8.92	2297.78%
YoY %	10,493.05%	13.10%	-5.08%	-20.26%	-21.94%	66.59%	-	-
Horiz. %	11,792.49%	111.32%	98.43%	103.70%	130.04%	166.59%	100.00%	-
EY	0.10	10.07	11.39	10.81	8.62	6.73	11.21	-95.68%
YoY %	-99.01%	-11.59%	5.37%	25.41%	28.08%	-39.96%	-	-
Horiz. %	0.89%	89.83%	101.61%	96.43%	76.90%	60.04%	100.00%	-
DY	7.67	5.64	7.38	3.82	0.09	5.24	7.43	2.14%
YoY %	35.99%	-23.58%	93.19%	4,144.44%	-98.28%	-29.48%	-	-
Horiz. %	103.23%	75.91%	99.33%	51.41%	1.21%	70.52%	100.00%	-
P/NAPS	1.48	1.55	1.52	1.55	1.35	1.50	1.33	7.37%
YoY %	-4.52%	1.97%	-1.94%	14.81%	-10.00%	12.78%	-	-
Horiz. %	111.28%	116.54%	114.29%	116.54%	101.50%	112.78%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	22/11/21	20/09/21	28/05/21	26/02/21	24/11/20	26/08/20	22/05/20	-
Price	9.00	8.90	9.52	8.18	8.24	7.62	8.16	-
P/RPS	2.55	1.06	1.03	0.90	0.99	1.03	0.90	100.10%
YoY %	140.57%	2.91%	14.44%	-9.09%	-3.88%	14.44%	-	-
Horiz. %	283.33%	117.78%	114.44%	100.00%	110.00%	114.44%	100.00%	-
P/EPS	1,068.51	9.58	8.90	8.51	12.76	14.14	9.66	2197.68%
YoY %	11,053.55%	7.64%	4.58%	-33.31%	-9.76%	46.38%	-	-
Horiz. %	11,061.18%	99.17%	92.13%	88.10%	132.09%	146.38%	100.00%	-
EY	0.09	10.44	11.23	11.75	7.84	7.07	10.35	-95.75%
YoY %	-99.14%	-7.03%	-4.43%	49.87%	10.89%	-31.69%	-	-
Horiz. %	0.87%	100.87%	108.50%	113.53%	75.75%	68.31%	100.00%	-
DY	7.56	5.84	7.28	4.16	0.08	5.51	6.86	6.68%
YoY %	29.45%	-19.78%	75.00%	5,100.00%	-98.55%	-19.68%	-	-
Horiz. %	110.20%	85.13%	106.12%	60.64%	1.17%	80.32%	100.00%	-
P/NAPS	1.50	1.50	1.55	1.43	1.49	1.43	1.44	2.75%
YoY %	0.00%	-3.23%	8.39%	-4.03%	4.20%	-0.69%	-	-
Horiz. %	104.17%	104.17%	107.64%	99.31%	103.47%	99.31%	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

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,974,800

HSI-CV4

0.075

-0.015

72,252,900

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,931,100

SNS

0.935

+0.05

57,820,100

HSI-CXN

0.185

-0.025

56,611,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.50

+2.50

3,100

KOBAY

2.45

+0.27

8,151,300

KLK

20.32

+0.24

186,900

IJM-C76

0.725

+0.165

95,000

NPC

1.80

+0.15

200

YBS

0.925

+0.14

26,147,400

SIMEPROP-C18

0.765

+0.135

10,000

CRESNDO

3.75

+0.12

979,700

AIRPORT

10.12

+0.12

370,300

KSENG

6.29

+0.12

121,200

More gainer Stocks

TOYOVEN

0.86

-0.20

9,803,500

MRDIY-C28

0.085

-0.165

113,000

SALUTE

0.525

-0.155

15,350,300

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

62,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

SYNERGY

1.49

-0.09

2,184,200

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