[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

02-Feb-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Dec-2015 [#2]

Profit Trend

QoQ- 165.66%

YoY- 42.11%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	565,754	2,190,629	1,617,026	1,061,998	519,119	2,138,898	1,611,098	-50.13%
YoY %	-74.17%	35.47%	52.26%	104.58%	-75.73%	32.76%	-	-
Horiz. %	35.12%	135.97%	100.37%	65.92%	32.22%	132.76%	100.00%	-
PBT	91,441	343,144	245,845	163,077	66,949	300,500	230,447	-45.91%
YoY %	-73.35%	39.58%	50.75%	143.58%	-77.72%	30.40%	-	-
Horiz. %	39.68%	148.90%	106.68%	70.77%	29.05%	130.40%	100.00%	-
Tax	-14,132	-52,564	-38,848	-25,651	-12,719	-81,978	-66,174	-64.17%
YoY %	73.11%	-35.31%	-51.45%	-101.67%	84.48%	-23.88%	-	-
Horiz. %	21.36%	79.43%	58.71%	38.76%	19.22%	123.88%	100.00%	-
NP	77,309	290,580	206,997	137,426	54,230	218,522	164,273	-39.41%
YoY %	-73.39%	40.38%	50.62%	153.41%	-75.18%	33.02%	-	-
Horiz. %	47.06%	176.89%	126.01%	83.66%	33.01%	133.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,766	247,223	177,728	119,075	44,822	173,232	129,821	-37.01%
YoY %	-73.80%	39.10%	49.26%	165.66%	-74.13%	33.44%	-	-
Horiz. %	49.89%	190.43%	136.90%	91.72%	34.53%	133.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	15.32%	15.80%	15.73%	19.00%	27.28%	28.72%	-
YoY %	0.85%	-3.04%	0.45%	-17.21%	-30.35%	-5.01%	-	-
Horiz. %	53.80%	53.34%	55.01%	54.77%	66.16%	94.99%	100.00%	-
Total Cost	488,445	1,900,049	1,410,029	924,572	464,889	1,920,376	1,446,825	-51.41%
YoY %	-74.29%	34.75%	52.51%	98.88%	-75.79%	32.73%	-	-
Horiz. %	33.76%	131.33%	97.46%	63.90%	32.13%	132.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,376,161	1,301,498	1,319,930	1,279,878	1,255,509	1,187,154	1,190,282	10.12%
YoY %	5.74%	-1.40%	3.13%	1.94%	5.76%	-0.26%	-	-
Horiz. %	115.62%	109.34%	110.89%	107.53%	105.48%	99.74%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	46,283	129,533	129,525	40,092	40,102	89,421	89,425	-35.45%
YoY %	-64.27%	0.01%	223.07%	-0.02%	-55.15%	-0.00%	-	-
Horiz. %	51.76%	144.85%	144.84%	44.83%	44.84%	100.00%	100.00%	-
Div Payout %	71.46%	52.40%	72.88%	33.67%	89.47%	51.62%	68.88%	-
YoY %	36.37%	-28.10%	116.45%	-62.37%	73.32%	-25.06%	-	-
Horiz. %	103.75%	76.07%	105.81%	48.88%	129.89%	74.94%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,376,161	1,301,498	1,319,930	1,279,878	1,255,509	1,187,154	1,190,282	10.12%
YoY %	5.74%	-1.40%	3.13%	1.94%	5.76%	-0.26%	-	-
Horiz. %	115.62%	109.34%	110.89%	107.53%	105.48%	99.74%	100.00%	-
NOSH	308,556	308,411	308,394	308,404	308,479	308,351	308,363	0.04%
YoY %	0.05%	0.01%	-0.00%	-0.02%	0.04%	-0.00%	-	-
Horiz. %	100.06%	100.02%	100.01%	100.01%	100.04%	100.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	13.66%	13.26%	12.80%	12.94%	10.45%	10.22%	10.20%	-
YoY %	3.02%	3.59%	-1.08%	23.83%	2.25%	0.20%	-	-
Horiz. %	133.92%	130.00%	125.49%	126.86%	102.45%	100.20%	100.00%	-
ROE	4.71%	19.00%	13.46%	9.30%	3.57%	14.59%	10.91%	-
YoY %	-75.21%	41.16%	44.73%	160.50%	-75.53%	33.73%	-	-
Horiz. %	43.17%	174.15%	123.37%	85.24%	32.72%	133.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	183.36	710.29	524.34	344.35	168.28	693.66	522.47	-50.15%
YoY %	-74.19%	35.46%	52.27%	104.63%	-75.74%	32.77%	-	-
Horiz. %	35.09%	135.95%	100.36%	65.91%	32.21%	132.77%	100.00%	-
EPS	20.99	80.16	57.63	38.61	14.53	56.18	42.10	-37.04%
YoY %	-73.81%	39.09%	49.26%	165.73%	-74.14%	33.44%	-	-
Horiz. %	49.86%	190.40%	136.89%	91.71%	34.51%	133.44%	100.00%	-
DPS	15.00	42.00	42.00	13.00	13.00	29.00	29.00	-35.48%
YoY %	-64.29%	0.00%	223.08%	0.00%	-55.17%	0.00%	-	-
Horiz. %	51.72%	144.83%	144.83%	44.83%	44.83%	100.00%	100.00%	-
NAPS	4.46	4.22	4.28	4.15	4.07	3.85	3.86	10.08%
YoY %	5.69%	-1.40%	3.13%	1.97%	5.71%	-0.26%	-	-
Horiz. %	115.54%	109.33%	110.88%	107.51%	105.44%	99.74%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 308,359
RPS	172.54	668.07	493.14	323.88	158.31	652.30	491.33	-50.13%
YoY %	-74.17%	35.47%	52.26%	104.59%	-75.73%	32.76%	-	-
Horiz. %	35.12%	135.97%	100.37%	65.92%	32.22%	132.76%	100.00%	-
EPS	19.75	75.40	54.20	36.31	13.67	52.83	39.59	-37.01%
YoY %	-73.81%	39.11%	49.27%	165.62%	-74.12%	33.44%	-	-
Horiz. %	49.89%	190.45%	136.90%	91.72%	34.53%	133.44%	100.00%	-
DPS	14.11	39.50	39.50	12.23	12.23	27.27	27.27	-35.47%
YoY %	-64.28%	0.00%	222.98%	0.00%	-55.15%	0.00%	-	-
Horiz. %	51.74%	144.85%	144.85%	44.85%	44.85%	100.00%	100.00%	-
NAPS	4.1969	3.9692	4.0254	3.9032	3.8289	3.6204	3.63	10.12%
YoY %	5.74%	-1.40%	3.13%	1.94%	5.76%	-0.26%	-	-
Horiz. %	115.62%	109.34%	110.89%	107.53%	105.48%	99.74%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	9.25	8.33	6.82	5.93	5.70	4.43	4.48	-
P/RPS	5.04	1.17	1.30	1.72	3.39	0.64	0.86	224.00%
YoY %	330.77%	-10.00%	-24.42%	-49.26%	429.69%	-25.58%	-	-
Horiz. %	586.05%	136.05%	151.16%	200.00%	394.19%	74.42%	100.00%	-
P/EPS	44.07	10.39	11.83	15.36	39.23	7.89	10.64	157.24%
YoY %	324.16%	-12.17%	-22.98%	-60.85%	397.21%	-25.85%	-	-
Horiz. %	414.19%	97.65%	111.18%	144.36%	368.70%	74.15%	100.00%	-
EY	2.27	9.62	8.45	6.51	2.55	12.68	9.40	-61.12%
YoY %	-76.40%	13.85%	29.80%	155.29%	-79.89%	34.89%	-	-
Horiz. %	24.15%	102.34%	89.89%	69.26%	27.13%	134.89%	100.00%	-
DY	1.62	5.04	6.16	2.19	2.28	6.55	6.47	-60.17%
YoY %	-67.86%	-18.18%	181.28%	-3.95%	-65.19%	1.24%	-	-
Horiz. %	25.04%	77.90%	95.21%	33.85%	35.24%	101.24%	100.00%	-
P/NAPS	2.07	1.97	1.59	1.43	1.40	1.15	1.16	46.96%
YoY %	5.08%	23.90%	11.19%	2.14%	21.74%	-0.86%	-	-
Horiz. %	178.45%	169.83%	137.07%	123.28%	120.69%	99.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	08/11/16	18/08/16	19/04/16	02/02/16	17/11/15	21/08/15	21/04/15	-
Price	9.65	9.48	6.84	5.62	6.20	4.99	4.80	-
P/RPS	5.26	1.33	1.30	1.63	3.68	0.72	0.92	218.72%
YoY %	295.49%	2.31%	-20.25%	-55.71%	411.11%	-21.74%	-	-
Horiz. %	571.74%	144.57%	141.30%	177.17%	400.00%	78.26%	100.00%	-
P/EPS	45.97	11.83	11.87	14.56	42.67	8.88	11.40	152.70%
YoY %	288.59%	-0.34%	-18.48%	-65.88%	380.52%	-22.11%	-	-
Horiz. %	403.25%	103.77%	104.12%	127.72%	374.30%	77.89%	100.00%	-
EY	2.18	8.46	8.43	6.87	2.34	11.26	8.77	-60.36%
YoY %	-74.23%	0.36%	22.71%	193.59%	-79.22%	28.39%	-	-
Horiz. %	24.86%	96.47%	96.12%	78.34%	26.68%	128.39%	100.00%	-
DY	1.55	4.43	6.14	2.31	2.10	5.81	6.04	-59.51%
YoY %	-65.01%	-27.85%	165.80%	10.00%	-63.86%	-3.81%	-	-
Horiz. %	25.66%	73.34%	101.66%	38.25%	34.77%	96.19%	100.00%	-
P/NAPS	2.16	2.25	1.60	1.35	1.52	1.30	1.24	44.62%
YoY %	-4.00%	40.62%	18.52%	-11.18%	16.92%	4.84%	-	-
Horiz. %	174.19%	181.45%	129.03%	108.87%	122.58%	104.84%	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

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

136,014,800

HSI-HWW

0.235

+0.02

91,542,100

HSI-CXN

0.18

-0.03

89,825,800

HSI-HWE

0.13

+0.015

78,325,100

NOVAMSC

0.255

+0.025

76,838,700

SNS

0.895

+0.01

75,468,800

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,523,900

AHB-WC

0.075

0.00

71,152,800

More active Stocks

NESTLE

122.50

+0.50

11,400

KLK

20.32

+0.24

260,400

KOBAY

2.41

+0.23

8,700,500

IJM-C76

0.725

+0.165

96,000

SUNCON

4.28

+0.15

2,816,100

NPC

1.80

+0.15

1,000

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.915

+0.13

30,609,200

AIRPORT

10.12

+0.12

708,800

MERCURY

1.00

+0.105

130,600

More gainer Stocks

MPI

39.48

-0.22

105,100

TOYOVEN

0.88

-0.18

10,789,600

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR

5.21

-0.11

8,761,800

SALUTE

0.575

-0.105

23,130,300

GAMUDA

7.19

-0.10

5,764,700

THETA

1.79

-0.10

3,685,300

CARLSBG

18.66

-0.10

72,300

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