[HLIND] QoQ Cumulative 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- 73.95%

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
Cumulative Result
Revenue	519,119	2,138,898	1,611,098	1,060,045	524,487	2,058,480	1,522,159	-51.15%
YoY %	-75.73%	32.76%	51.98%	102.11%	-74.52%	35.23%	-	-
Horiz. %	34.10%	140.52%	105.84%	69.64%	34.46%	135.23%	100.00%	-
PBT	66,949	300,500	230,447	162,191	74,997	237,677	176,335	-47.53%
YoY %	-77.72%	30.40%	42.08%	116.26%	-68.45%	34.79%	-	-
Horiz. %	37.97%	170.41%	130.69%	91.98%	42.53%	134.79%	100.00%	-
Tax	-12,719	-81,978	-66,174	-54,213	-14,919	-29,707	-23,275	-33.13%
YoY %	84.48%	-23.88%	-22.06%	-263.38%	49.78%	-27.63%	-	-
Horiz. %	54.65%	352.21%	284.31%	232.92%	64.10%	127.63%	100.00%	-
NP	54,230	218,522	164,273	107,978	60,078	207,970	153,060	-49.89%
YoY %	-75.18%	33.02%	52.14%	79.73%	-71.11%	35.87%	-	-
Horiz. %	35.43%	142.77%	107.33%	70.55%	39.25%	135.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,822	173,232	129,821	83,789	48,169	167,502	124,024	-49.23%
YoY %	-74.13%	33.44%	54.94%	73.95%	-71.24%	35.06%	-	-
Horiz. %	36.14%	139.68%	104.67%	67.56%	38.84%	135.06%	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	464,889	1,920,376	1,446,825	952,067	464,409	1,850,510	1,369,099	-51.29%
YoY %	-75.79%	32.73%	51.97%	105.01%	-74.90%	35.16%	-	-
Horiz. %	33.96%	140.27%	105.68%	69.54%	33.92%	135.16%	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	40,102	89,421	89,425	37,006	37,005	77,090	77,090	-35.29%
YoY %	-55.15%	-0.00%	141.65%	0.00%	-52.00%	0.00%	-	-
Horiz. %	52.02%	116.00%	116.00%	48.00%	48.00%	100.00%	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	3.57%	14.59%	10.91%	7.34%	3.67%	13.28%	9.79%	-
YoY %	-75.53%	33.73%	48.64%	100.00%	-72.36%	35.65%	-	-
Horiz. %	36.47%	149.03%	111.44%	74.97%	37.49%	135.65%	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	168.28	693.66	522.47	343.74	170.08	667.55	493.62	-51.16%
YoY %	-75.74%	32.77%	52.00%	102.10%	-74.52%	35.24%	-	-
Horiz. %	34.09%	140.53%	105.84%	69.64%	34.46%	135.24%	100.00%	-
EPS	14.53	56.18	42.10	27.17	15.62	54.32	40.22	-49.24%
YoY %	-74.14%	33.44%	54.95%	73.94%	-71.24%	35.06%	-	-
Horiz. %	36.13%	139.68%	104.67%	67.55%	38.84%	135.06%	100.00%	-
DPS	13.00	29.00	29.00	12.00	12.00	25.00	25.00	-35.30%
YoY %	-55.17%	0.00%	141.67%	0.00%	-52.00%	0.00%	-	-
Horiz. %	52.00%	116.00%	116.00%	48.00%	48.00%	100.00%	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	158.31	652.30	491.33	323.28	159.95	627.77	464.21	-51.15%
YoY %	-75.73%	32.76%	51.98%	102.11%	-74.52%	35.23%	-	-
Horiz. %	34.10%	140.52%	105.84%	69.64%	34.46%	135.23%	100.00%	-
EPS	13.67	52.83	39.59	25.55	14.69	51.08	37.82	-49.22%
YoY %	-74.12%	33.44%	54.95%	73.93%	-71.24%	35.06%	-	-
Horiz. %	36.14%	139.69%	104.68%	67.56%	38.84%	135.06%	100.00%	-
DPS	12.23	27.27	27.27	11.29	11.29	23.51	23.51	-35.29%
YoY %	-55.15%	0.00%	141.54%	0.00%	-51.98%	0.00%	-	-
Horiz. %	52.02%	115.99%	115.99%	48.02%	48.02%	100.00%	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	3.39	0.64	0.86	1.31	4.95	1.00	1.31	88.37%
YoY %	429.69%	-25.58%	-34.35%	-73.54%	395.00%	-23.66%	-	-
Horiz. %	258.78%	48.85%	65.65%	100.00%	377.86%	76.34%	100.00%	-
P/EPS	39.23	7.89	10.64	16.53	53.91	12.30	16.09	81.05%
YoY %	397.21%	-25.85%	-35.63%	-69.34%	338.29%	-23.56%	-	-
Horiz. %	243.82%	49.04%	66.13%	102.73%	335.05%	76.44%	100.00%	-
EY	2.55	12.68	9.40	6.05	1.86	8.13	6.22	-44.78%
YoY %	-79.89%	34.89%	55.37%	225.27%	-77.12%	30.71%	-	-
Horiz. %	41.00%	203.86%	151.13%	97.27%	29.90%	130.71%	100.00%	-
DY	2.28	6.55	6.47	2.67	1.43	3.74	3.86	-29.57%
YoY %	-65.19%	1.24%	142.32%	86.71%	-61.76%	-3.11%	-	-
Horiz. %	59.07%	169.69%	167.62%	69.17%	37.05%	96.89%	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	3.68	0.72	0.92	1.27	2.72	1.06	1.32	97.96%
YoY %	411.11%	-21.74%	-27.56%	-53.31%	156.60%	-19.70%	-	-
Horiz. %	278.79%	54.55%	69.70%	96.21%	206.06%	80.30%	100.00%	-
P/EPS	42.67	8.88	11.40	16.01	29.58	13.03	16.16	90.92%
YoY %	380.52%	-22.11%	-28.79%	-45.88%	127.01%	-19.37%	-	-
Horiz. %	264.05%	54.95%	70.54%	99.07%	183.04%	80.63%	100.00%	-
EY	2.34	11.26	8.77	6.25	3.38	7.67	6.19	-47.68%
YoY %	-79.22%	28.39%	40.32%	84.91%	-55.93%	23.91%	-	-
Horiz. %	37.80%	181.91%	141.68%	100.97%	54.60%	123.91%	100.00%	-
DY	2.10	5.81	6.04	2.76	2.60	3.53	3.85	-33.21%
YoY %	-63.86%	-3.81%	118.84%	6.15%	-26.35%	-8.31%	-	-
Horiz. %	54.55%	150.91%	156.88%	71.69%	67.53%	91.69%	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