[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

06-Feb-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Dec-2016 [#2]

Profit Trend

QoQ- 106.02%

YoY- 12.06%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	629,426	2,282,115	1,713,103	1,127,279	565,754	2,190,629	1,617,026	-46.65%
YoY %	-72.42%	33.22%	51.97%	99.25%	-74.17%	35.47%	-	-
Horiz. %	38.92%	141.13%	105.94%	69.71%	34.99%	135.47%	100.00%	-
PBT	117,544	192,309	285,022	182,420	91,441	343,144	245,845	-38.82%
YoY %	-38.88%	-32.53%	56.24%	99.49%	-73.35%	39.58%	-	-
Horiz. %	47.81%	78.22%	115.94%	74.20%	37.19%	139.58%	100.00%	-
Tax	-18,074	-41,350	-41,514	-26,059	-14,132	-52,564	-38,848	-39.92%
YoY %	56.29%	0.40%	-59.31%	-84.40%	73.11%	-35.31%	-	-
Horiz. %	46.52%	106.44%	106.86%	67.08%	36.38%	135.31%	100.00%	-
NP	99,470	150,959	243,508	156,361	77,309	290,580	206,997	-38.62%
YoY %	-34.11%	-38.01%	55.73%	102.25%	-73.39%	40.38%	-	-
Horiz. %	48.05%	72.93%	117.64%	75.54%	37.35%	140.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,859	103,087	207,656	133,433	64,766	247,223	177,728	-40.33%
YoY %	-20.59%	-50.36%	55.63%	106.02%	-73.80%	39.10%	-	-
Horiz. %	46.06%	58.00%	116.84%	75.08%	36.44%	139.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.38%	21.50%	14.57%	14.29%	15.45%	15.32%	15.80%	-
YoY %	-28.47%	47.56%	1.96%	-7.51%	0.85%	-3.04%	-	-
Horiz. %	97.34%	136.08%	92.22%	90.44%	97.78%	96.96%	100.00%	-
Total Cost	529,956	2,131,156	1,469,595	970,918	488,445	1,900,049	1,410,029	-47.88%
YoY %	-75.13%	45.02%	51.36%	98.78%	-74.29%	34.75%	-	-
Horiz. %	37.58%	151.14%	104.22%	68.86%	34.64%	134.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,356,161	1,269,175	1,476,881	1,401,257	1,376,161	1,301,498	1,319,930	1.81%
YoY %	6.85%	-14.06%	5.40%	1.82%	5.74%	-1.40%	-	-
Horiz. %	102.74%	96.15%	111.89%	106.16%	104.26%	98.60%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	46,443	139,299	139,036	46,297	46,283	129,533	129,525	-49.49%
YoY %	-66.66%	0.19%	200.31%	0.03%	-64.27%	0.01%	-	-
Horiz. %	35.86%	107.55%	107.34%	35.74%	35.73%	100.01%	100.00%	-
Div Payout %	56.74%	135.13%	66.96%	34.70%	71.46%	52.40%	72.88%	-
YoY %	-58.01%	101.81%	92.97%	-51.44%	36.37%	-28.10%	-	-
Horiz. %	77.85%	185.41%	91.88%	47.61%	98.05%	71.90%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,356,161	1,269,175	1,476,881	1,401,257	1,376,161	1,301,498	1,319,930	1.81%
YoY %	6.85%	-14.06%	5.40%	1.82%	5.74%	-1.40%	-	-
Horiz. %	102.74%	96.15%	111.89%	106.16%	104.26%	98.60%	100.00%	-
NOSH	327,905	327,905	327,905	327,905	308,556	308,411	308,394	4.17%
YoY %	0.00%	0.00%	0.00%	6.27%	0.05%	0.01%	-	-
Horiz. %	106.33%	106.33%	106.33%	106.33%	100.05%	100.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	15.80%	6.61%	14.21%	13.87%	13.66%	13.26%	12.80%	-
YoY %	139.03%	-53.48%	2.45%	1.54%	3.02%	3.59%	-	-
Horiz. %	123.44%	51.64%	111.02%	108.36%	106.72%	103.59%	100.00%	-
ROE	6.04%	8.12%	14.06%	9.52%	4.71%	19.00%	13.46%	-
YoY %	-25.62%	-42.25%	47.69%	102.12%	-75.21%	41.16%	-	-
Horiz. %	44.87%	60.33%	104.46%	70.73%	34.99%	141.16%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	203.29	737.22	554.45	365.23	183.36	710.29	524.34	-46.79%
YoY %	-72.42%	32.96%	51.81%	99.19%	-74.19%	35.46%	-	-
Horiz. %	38.77%	140.60%	105.74%	69.66%	34.97%	135.46%	100.00%	-
EPS	26.44	33.37	67.27	43.26	20.99	80.16	57.63	-40.48%
YoY %	-20.77%	-50.39%	55.50%	106.10%	-73.81%	39.09%	-	-
Horiz. %	45.88%	57.90%	116.73%	75.07%	36.42%	139.09%	100.00%	-
DPS	15.00	45.00	45.00	15.00	15.00	42.00	42.00	-49.63%
YoY %	-66.67%	0.00%	200.00%	0.00%	-64.29%	0.00%	-	-
Horiz. %	35.71%	107.14%	107.14%	35.71%	35.71%	100.00%	100.00%	-
NAPS	4.38	4.10	4.78	4.54	4.46	4.22	4.28	1.55%
YoY %	6.83%	-14.23%	5.29%	1.79%	5.69%	-1.40%	-	-
Horiz. %	102.34%	95.79%	111.68%	106.07%	104.21%	98.60%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,905
RPS	191.95	695.97	522.44	343.78	172.54	668.07	493.14	-46.65%
YoY %	-72.42%	33.22%	51.97%	99.25%	-74.17%	35.47%	-	-
Horiz. %	38.92%	141.13%	105.94%	69.71%	34.99%	135.47%	100.00%	-
EPS	24.96	31.44	63.33	40.69	19.75	75.40	54.20	-40.33%
YoY %	-20.61%	-50.36%	55.64%	106.03%	-73.81%	39.11%	-	-
Horiz. %	46.05%	58.01%	116.85%	75.07%	36.44%	139.11%	100.00%	-
DPS	14.16	42.48	42.40	14.12	14.11	39.50	39.50	-49.50%
YoY %	-66.67%	0.19%	200.28%	0.07%	-64.28%	0.00%	-	-
Horiz. %	35.85%	107.54%	107.34%	35.75%	35.72%	100.00%	100.00%	-
NAPS	4.1359	3.8706	4.504	4.2734	4.1969	3.9692	4.0254	1.82%
YoY %	6.85%	-14.06%	5.40%	1.82%	5.74%	-1.40%	-	-
Horiz. %	102.75%	96.15%	111.89%	106.16%	104.26%	98.60%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	9.40	10.14	9.37	9.40	9.25	8.33	6.82	-
P/RPS	4.62	1.38	1.69	2.57	5.04	1.17	1.30	132.70%
YoY %	234.78%	-18.34%	-34.24%	-49.01%	330.77%	-10.00%	-	-
Horiz. %	355.38%	106.15%	130.00%	197.69%	387.69%	90.00%	100.00%	-
P/EPS	35.55	30.45	13.94	21.74	44.07	10.39	11.83	108.10%
YoY %	16.75%	118.44%	-35.88%	-50.67%	324.16%	-12.17%	-	-
Horiz. %	300.51%	257.40%	117.84%	183.77%	372.53%	87.83%	100.00%	-
EY	2.81	3.28	7.17	4.60	2.27	9.62	8.45	-51.96%
YoY %	-14.33%	-54.25%	55.87%	102.64%	-76.40%	13.85%	-	-
Horiz. %	33.25%	38.82%	84.85%	54.44%	26.86%	113.85%	100.00%	-
DY	1.60	4.44	4.80	1.60	1.62	5.04	6.16	-59.25%
YoY %	-63.96%	-7.50%	200.00%	-1.23%	-67.86%	-18.18%	-	-
Horiz. %	25.97%	72.08%	77.92%	25.97%	26.30%	81.82%	100.00%	-
P/NAPS	2.15	2.47	1.96	2.07	2.07	1.97	1.59	22.25%
YoY %	-12.96%	26.02%	-5.31%	0.00%	5.08%	23.90%	-	-
Horiz. %	135.22%	155.35%	123.27%	130.19%	130.19%	123.90%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	09/11/17	17/08/17	25/04/17	06/02/17	08/11/16	18/08/16	19/04/16	-
Price	9.80	9.78	9.75	9.76	9.65	9.48	6.84	-
P/RPS	4.82	1.33	1.76	2.67	5.26	1.33	1.30	139.36%
YoY %	262.41%	-24.43%	-34.08%	-49.24%	295.49%	2.31%	-	-
Horiz. %	370.77%	102.31%	135.38%	205.38%	404.62%	102.31%	100.00%	-
P/EPS	37.07	29.37	14.51	22.58	45.97	11.83	11.87	113.50%
YoY %	26.22%	102.41%	-35.74%	-50.88%	288.59%	-0.34%	-	-
Horiz. %	312.30%	247.43%	122.24%	190.23%	387.28%	99.66%	100.00%	-
EY	2.70	3.41	6.89	4.43	2.18	8.46	8.43	-53.15%
YoY %	-20.82%	-50.51%	55.53%	103.21%	-74.23%	0.36%	-	-
Horiz. %	32.03%	40.45%	81.73%	52.55%	25.86%	100.36%	100.00%	-
DY	1.53	4.60	4.62	1.54	1.55	4.43	6.14	-60.36%
YoY %	-66.74%	-0.43%	200.00%	-0.65%	-65.01%	-27.85%	-	-
Horiz. %	24.92%	74.92%	75.24%	25.08%	25.24%	72.15%	100.00%	-
P/NAPS	2.24	2.39	2.04	2.15	2.16	2.25	1.60	25.12%
YoY %	-6.28%	17.16%	-5.12%	-0.46%	-4.00%	40.62%	-	-
Horiz. %	140.00%	149.38%	127.50%	134.37%	135.00%	140.62%	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

0.105

-0.015

134,333,800

HSI-HWW

0.235

+0.02

91,511,800

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.25

+0.02

75,405,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.075

-0.015

72,257,900

AHB-WC

0.075

0.00

71,135,800

HSI-HWE

0.13

+0.015

66,973,400

SNS

0.915

+0.03

66,608,700

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.44

+0.26

8,372,400

KLK

20.32

+0.24

232,500

SAM

6.50

+0.20

61,800

KSENG

6.34

+0.17

186,700

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.90

+0.115

29,133,500

SUNCON

4.24

+0.11

2,409,200

More gainer Stocks

MPI

39.50

-0.20

98,100

TOYOVEN

0.87

-0.19

10,635,800

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

20,313,100

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

66,800

HSI-HWX

0.665

-0.10

5,000

GAMUDA

7.20

-0.09

5,318,500

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