[HLIND] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

22-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- -99.77%

YoY- -98.69%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	2,466,417	1,689,303	1,054,062	276,995	2,633,096	2,169,298	1,423,339	44.41%
YoY %	46.00%	60.27%	280.53%	-89.48%	21.38%	52.41%	-	-
Horiz. %	173.28%	118.69%	74.06%	19.46%	184.99%	152.41%	100.00%	-
PBT	376,984	247,841	138,548	6,273	472,276	411,482	249,487	31.77%
YoY %	52.11%	78.88%	2,108.64%	-98.67%	14.77%	64.93%	-	-
Horiz. %	151.10%	99.34%	55.53%	2.51%	189.30%	164.93%	100.00%	-
Tax	-99,326	-65,316	-37,819	-2,240	-86,089	-76,663	-47,669	63.35%
YoY %	-52.07%	-72.71%	-1,588.35%	97.40%	-12.30%	-60.82%	-	-
Horiz. %	208.37%	137.02%	79.34%	4.70%	180.60%	160.82%	100.00%	-
NP	277,658	182,525	100,729	4,033	386,187	334,819	201,818	23.77%
YoY %	52.12%	81.20%	2,397.62%	-98.96%	15.34%	65.90%	-	-
Horiz. %	137.58%	90.44%	49.91%	2.00%	191.35%	165.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,939	138,262	74,435	662	291,882	252,043	150,961	25.06%
YoY %	52.56%	85.75%	11,143.96%	-99.77%	15.81%	66.96%	-	-
Horiz. %	139.73%	91.59%	49.31%	0.44%	193.35%	166.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	26.35%	27.30%	35.71%	18.23%	18.63%	19.11%	-
YoY %	0.00%	-3.48%	-23.55%	95.89%	-2.15%	-2.51%	-	-
Horiz. %	137.89%	137.89%	142.86%	186.87%	95.40%	97.49%	100.00%	-
Total Cost	2,188,759	1,506,778	953,333	272,962	2,246,909	1,834,479	1,221,521	47.68%
YoY %	45.26%	58.05%	249.25%	-87.85%	22.48%	50.18%	-	-
Horiz. %	179.18%	123.35%	78.04%	22.35%	183.94%	150.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,906,021	1,958,842	1,920,861	1,883,136	1,866,829	1,935,940	1,800,566	3.87%
YoY %	-2.70%	1.98%	2.00%	0.87%	-3.57%	7.52%	-	-
Horiz. %	105.86%	108.79%	106.68%	104.59%	103.68%	107.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	163,553	163,498	53,444	53,444	163,426	163,423	53,419	111.28%
YoY %	0.03%	205.92%	0.00%	-67.30%	0.00%	205.93%	-	-
Horiz. %	306.17%	306.07%	100.05%	100.05%	305.93%	305.93%	100.00%	-
Div Payout %	77.54%	118.25%	71.80%	8,073.20%	55.99%	64.84%	35.39%	-
YoY %	-34.43%	64.69%	-99.11%	14,319.00%	-13.65%	83.22%	-	-
Horiz. %	219.10%	334.13%	202.88%	22,812.09%	158.21%	183.22%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	1,906,021	1,958,842	1,920,861	1,883,136	1,866,829	1,935,940	1,800,566	3.87%
YoY %	-2.70%	1.98%	2.00%	0.87%	-3.57%	7.52%	-	-
Horiz. %	105.86%	108.79%	106.68%	104.59%	103.68%	107.52%	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%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	11.26%	10.80%	9.56%	1.46%	14.67%	15.43%	14.18%	-
YoY %	4.26%	12.97%	554.79%	-90.05%	-4.93%	8.82%	-	-
Horiz. %	79.41%	76.16%	67.42%	10.30%	103.46%	108.82%	100.00%	-
ROE	11.07%	7.06%	3.88%	0.04%	15.64%	13.02%	8.38%	-
YoY %	56.80%	81.96%	9,600.00%	-99.74%	20.12%	55.37%	-	-
Horiz. %	132.10%	84.25%	46.30%	0.48%	186.63%	155.37%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	784.17	537.27	335.28	88.11	837.82	690.25	452.95	44.32%
YoY %	45.95%	60.25%	280.52%	-89.48%	21.38%	52.39%	-	-
Horiz. %	173.13%	118.62%	74.02%	19.45%	184.97%	152.39%	100.00%	-
EPS	67.09	43.98	23.68	0.21	92.87	80.21	48.04	25.01%
YoY %	52.55%	85.73%	11,176.19%	-99.77%	15.78%	66.97%	-	-
Horiz. %	139.65%	91.55%	49.29%	0.44%	193.32%	166.97%	100.00%	-
DPS	52.00	52.00	17.00	17.00	52.00	52.00	17.00	111.15%
YoY %	0.00%	205.88%	0.00%	-67.31%	0.00%	205.88%	-	-
Horiz. %	305.88%	305.88%	100.00%	100.00%	305.88%	305.88%	100.00%	-
NAPS	6.06	6.23	6.11	5.99	5.94	6.16	5.73	3.81%
YoY %	-2.73%	1.96%	2.00%	0.84%	-3.57%	7.50%	-	-
Horiz. %	105.76%	108.73%	106.63%	104.54%	103.66%	107.50%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	752.18	515.18	321.46	84.47	803.01	661.57	434.07	44.41%
YoY %	46.00%	60.26%	280.56%	-89.48%	21.38%	52.41%	-	-
Horiz. %	173.29%	118.69%	74.06%	19.46%	185.00%	152.41%	100.00%	-
EPS	64.33	42.17	22.70	0.20	89.01	76.87	46.04	25.05%
YoY %	52.55%	85.77%	11,250.00%	-99.78%	15.79%	66.96%	-	-
Horiz. %	139.73%	91.59%	49.30%	0.43%	193.33%	166.96%	100.00%	-
DPS	49.88	49.86	16.30	16.30	49.84	49.84	16.29	111.29%
YoY %	0.04%	205.89%	0.00%	-67.30%	0.00%	205.95%	-	-
Horiz. %	306.20%	306.08%	100.06%	100.06%	305.95%	305.95%	100.00%	-
NAPS	5.8128	5.9738	5.858	5.743	5.6932	5.904	5.4912	3.87%
YoY %	-2.70%	1.98%	2.00%	0.87%	-3.57%	7.52%	-	-
Horiz. %	105.86%	108.79%	106.68%	104.59%	103.68%	107.52%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	8.71	9.10	9.18	8.86	9.22	9.39	8.89	-
P/RPS	1.11	1.69	2.74	10.06	1.10	1.36	1.96	-31.62%
YoY %	-34.32%	-38.32%	-72.76%	814.55%	-19.12%	-30.61%	-	-
Horiz. %	56.63%	86.22%	139.80%	513.27%	56.12%	69.39%	100.00%	-
P/EPS	12.99	20.69	38.77	4,207.56	9.93	11.71	18.51	-21.08%
YoY %	-37.22%	-46.63%	-99.08%	42,272.21%	-15.20%	-36.74%	-	-
Horiz. %	70.18%	111.78%	209.45%	22,731.28%	53.65%	63.26%	100.00%	-
EY	7.70	4.83	2.58	0.02	10.07	8.54	5.40	26.76%
YoY %	59.42%	87.21%	12,800.00%	-99.80%	17.92%	58.15%	-	-
Horiz. %	142.59%	89.44%	47.78%	0.37%	186.48%	158.15%	100.00%	-
DY	5.97	5.71	1.85	1.92	5.64	5.54	1.91	114.22%
YoY %	4.55%	208.65%	-3.65%	-65.96%	1.81%	190.05%	-	-
Horiz. %	312.57%	298.95%	96.86%	100.52%	295.29%	290.05%	100.00%	-
P/NAPS	1.44	1.46	1.50	1.48	1.55	1.52	1.55	-4.80%
YoY %	-1.37%	-2.67%	1.35%	-4.52%	1.97%	-1.94%	-	-
Horiz. %	92.90%	94.19%	96.77%	95.48%	100.00%	98.06%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	25/05/22	23/02/22	22/11/21	20/09/21	28/05/21	26/02/21	-
Price	9.30	8.99	9.70	9.00	8.90	9.52	8.18	-
P/RPS	1.19	1.67	2.89	10.21	1.06	1.38	1.81	-24.44%
YoY %	-28.74%	-42.21%	-71.69%	863.21%	-23.19%	-23.76%	-	-
Horiz. %	65.75%	92.27%	159.67%	564.09%	58.56%	76.24%	100.00%	-
P/EPS	13.87	20.44	40.97	4,274.05	9.58	11.87	17.03	-12.82%
YoY %	-32.14%	-50.11%	-99.04%	44,514.30%	-19.29%	-30.30%	-	-
Horiz. %	81.44%	120.02%	240.58%	25,097.18%	56.25%	69.70%	100.00%	-
EY	7.21	4.89	2.44	0.02	10.44	8.42	5.87	14.73%
YoY %	47.44%	100.41%	12,100.00%	-99.81%	23.99%	43.44%	-	-
Horiz. %	122.83%	83.30%	41.57%	0.34%	177.85%	143.44%	100.00%	-
DY	5.59	5.78	1.75	1.89	5.84	5.46	2.08	93.65%
YoY %	-3.29%	230.29%	-7.41%	-67.64%	6.96%	162.50%	-	-
Horiz. %	268.75%	277.88%	84.13%	90.87%	280.77%	262.50%	100.00%	-
P/NAPS	1.53	1.44	1.59	1.50	1.50	1.55	1.43	4.62%
YoY %	6.25%	-9.43%	6.00%	0.00%	-3.23%	8.39%	-	-
Horiz. %	106.99%	100.70%	111.19%	104.90%	104.90%	108.39%	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 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