[HLIND] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- 123.28%

YoY- -9.78%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Cumulative Result
Revenue	652,660	2,313,482	2,146,016	1,524,128	777,238	2,750,382	2,069,287	-53.56%
YoY %	-71.79%	7.80%	40.80%	96.10%	-71.74%	32.91%	-	-
Horiz. %	31.54%	111.80%	103.71%	73.65%	37.56%	132.91%	100.00%	-
PBT	93,029	322,771	335,196	236,282	109,069	500,774	373,534	-60.31%
YoY %	-71.18%	-3.71%	41.86%	116.64%	-78.22%	34.06%	-	-
Horiz. %	24.91%	86.41%	89.74%	63.26%	29.20%	134.06%	100.00%	-
Tax	-21,683	-83,420	-70,235	-48,864	-24,188	-91,477	-65,823	-52.20%
YoY %	74.01%	-18.77%	-43.74%	-102.02%	73.56%	-38.97%	-	-
Horiz. %	32.94%	126.73%	106.70%	74.24%	36.75%	138.97%	100.00%	-
NP	71,346	239,351	264,961	187,418	84,881	409,297	307,711	-62.15%
YoY %	-70.19%	-9.67%	41.37%	120.80%	-79.26%	33.01%	-	-
Horiz. %	23.19%	77.78%	86.11%	60.91%	27.58%	133.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,724	169,318	198,980	141,451	63,351	327,085	247,181	-65.10%
YoY %	-70.04%	-14.91%	40.67%	123.28%	-80.63%	32.33%	-	-
Horiz. %	20.52%	68.50%	80.50%	57.23%	25.63%	132.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.31%	25.84%	20.95%	20.68%	22.18%	18.27%	17.62%	-
YoY %	-9.79%	23.34%	1.31%	-6.76%	21.40%	3.69%	-	-
Horiz. %	132.29%	146.65%	118.90%	117.37%	125.88%	103.69%	100.00%	-
Total Cost	581,314	2,074,131	1,881,055	1,336,710	692,357	2,341,085	1,761,576	-52.14%
YoY %	-71.97%	10.26%	40.72%	93.07%	-70.43%	32.90%	-	-
Horiz. %	33.00%	117.74%	106.78%	75.88%	39.30%	132.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,740,861	1,677,336	1,780,442	1,720,681	1,692,422	1,626,483	1,657,407	3.32%
YoY %	3.79%	-5.79%	3.47%	1.67%	4.05%	-1.87%	-	-
Horiz. %	105.04%	101.20%	107.42%	103.82%	102.11%	98.13%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	534	131,925	131,884	53,378	53,378	156,996	156,951	-97.71%
YoY %	-99.60%	0.03%	147.08%	0.00%	-66.00%	0.03%	-	-
Horiz. %	0.34%	84.05%	84.03%	34.01%	34.01%	100.03%	100.00%	-
Div Payout %	1.05%	77.92%	66.28%	37.74%	84.26%	48.00%	63.50%	-
YoY %	-98.65%	17.56%	75.62%	-55.21%	75.54%	-24.41%	-	-
Horiz. %	1.65%	122.71%	104.38%	59.43%	132.69%	75.59%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,740,861	1,677,336	1,780,442	1,720,681	1,692,422	1,626,483	1,657,407	3.32%
YoY %	3.79%	-5.79%	3.47%	1.67%	4.05%	-1.87%	-	-
Horiz. %	105.04%	101.20%	107.42%	103.82%	102.11%	98.13%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	10.93%	10.35%	12.35%	12.30%	10.92%	14.88%	14.87%	-
YoY %	5.60%	-16.19%	0.41%	12.64%	-26.61%	0.07%	-	-
Horiz. %	73.50%	69.60%	83.05%	82.72%	73.44%	100.07%	100.00%	-
ROE	2.91%	10.09%	11.18%	8.22%	3.74%	20.11%	14.91%	-
YoY %	-71.16%	-9.75%	36.01%	119.79%	-81.40%	34.88%	-	-
Horiz. %	19.52%	67.67%	74.98%	55.13%	25.08%	134.88%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	207.70	736.52	683.42	485.40	247.53	875.94	659.21	-53.59%
YoY %	-71.80%	7.77%	40.80%	96.10%	-71.74%	32.88%	-	-
Horiz. %	31.51%	111.73%	103.67%	73.63%	37.55%	132.88%	100.00%	-
EPS	16.14	53.92	63.37	45.05	20.18	104.20	78.75	-65.13%
YoY %	-70.07%	-14.91%	40.67%	123.24%	-80.63%	32.32%	-	-
Horiz. %	20.50%	68.47%	80.47%	57.21%	25.63%	132.32%	100.00%	-
DPS	0.17	42.00	42.00	17.00	17.00	50.00	50.00	-97.71%
YoY %	-99.60%	0.00%	147.06%	0.00%	-66.00%	0.00%	-	-
Horiz. %	0.34%	84.00%	84.00%	34.00%	34.00%	100.00%	100.00%	-
NAPS	5.54	5.34	5.67	5.48	5.39	5.18	5.28	3.24%
YoY %	3.75%	-5.82%	3.47%	1.67%	4.05%	-1.89%	-	-
Horiz. %	104.92%	101.14%	107.39%	103.79%	102.08%	98.11%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	199.04	705.54	654.47	464.81	237.03	838.78	631.07	-53.56%
YoY %	-71.79%	7.80%	40.80%	96.10%	-71.74%	32.91%	-	-
Horiz. %	31.54%	111.80%	103.71%	73.65%	37.56%	132.91%	100.00%	-
EPS	15.47	51.64	60.68	43.14	19.32	99.75	75.38	-65.10%
YoY %	-70.04%	-14.90%	40.66%	123.29%	-80.63%	32.33%	-	-
Horiz. %	20.52%	68.51%	80.50%	57.23%	25.63%	132.33%	100.00%	-
DPS	0.16	40.23	40.22	16.28	16.28	47.88	47.87	-97.74%
YoY %	-99.60%	0.02%	147.05%	0.00%	-66.00%	0.02%	-	-
Horiz. %	0.33%	84.04%	84.02%	34.01%	34.01%	100.02%	100.00%	-
NAPS	5.3091	5.1153	5.4298	5.2475	5.1614	4.9603	5.0546	3.31%
YoY %	3.79%	-5.79%	3.47%	1.67%	4.05%	-1.87%	-	-
Horiz. %	105.04%	101.20%	107.42%	103.82%	102.11%	98.13%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	7.49	8.01	7.54	10.42	10.32	11.28	9.96	-
P/RPS	3.61	1.09	1.10	2.15	4.17	1.29	1.51	78.51%
YoY %	231.19%	-0.91%	-48.84%	-48.44%	223.26%	-14.57%	-	-
Horiz. %	239.07%	72.19%	72.85%	142.38%	276.16%	85.43%	100.00%	-
P/EPS	46.40	14.86	11.90	23.13	51.15	10.83	12.65	137.27%
YoY %	212.25%	24.87%	-48.55%	-54.78%	372.30%	-14.39%	-	-
Horiz. %	366.80%	117.47%	94.07%	182.85%	404.35%	85.61%	100.00%	-
EY	2.16	6.73	8.40	4.32	1.96	9.23	7.91	-57.80%
YoY %	-67.90%	-19.88%	94.44%	120.41%	-78.76%	16.69%	-	-
Horiz. %	27.31%	85.08%	106.19%	54.61%	24.78%	116.69%	100.00%	-
DY	0.02	5.24	5.57	1.63	1.65	4.43	5.02	-97.46%
YoY %	-99.62%	-5.92%	241.72%	-1.21%	-62.75%	-11.75%	-	-
Horiz. %	0.40%	104.38%	110.96%	32.47%	32.87%	88.25%	100.00%	-
P/NAPS	1.35	1.50	1.33	1.90	1.91	2.18	1.89	-20.04%
YoY %	-10.00%	12.78%	-30.00%	-0.52%	-12.39%	15.34%	-	-
Horiz. %	71.43%	79.37%	70.37%	100.53%	101.06%	115.34%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	26/08/20	22/05/20	26/02/20	26/11/19	29/08/19	28/05/19	-
Price	8.24	7.62	8.16	9.40	10.64	10.50	10.76	-
P/RPS	3.97	1.03	1.19	1.94	4.30	1.20	1.63	80.73%
YoY %	285.44%	-13.45%	-38.66%	-54.88%	258.33%	-26.38%	-	-
Horiz. %	243.56%	63.19%	73.01%	119.02%	263.80%	73.62%	100.00%	-
P/EPS	51.05	14.14	12.88	20.87	52.74	10.08	13.66	140.24%
YoY %	261.03%	9.78%	-38.28%	-60.43%	423.21%	-26.21%	-	-
Horiz. %	373.72%	103.51%	94.29%	152.78%	386.09%	73.79%	100.00%	-
EY	1.96	7.07	7.77	4.79	1.90	9.92	7.32	-58.35%
YoY %	-72.28%	-9.01%	62.21%	152.11%	-80.85%	35.52%	-	-
Horiz. %	26.78%	96.58%	106.15%	65.44%	25.96%	135.52%	100.00%	-
DY	0.02	5.51	5.15	1.81	1.60	4.76	4.65	-97.32%
YoY %	-99.64%	6.99%	184.53%	13.12%	-66.39%	2.37%	-	-
Horiz. %	0.43%	118.49%	110.75%	38.92%	34.41%	102.37%	100.00%	-
P/NAPS	1.49	1.43	1.44	1.72	1.97	2.03	2.04	-18.85%
YoY %	4.20%	-0.69%	-16.28%	-12.69%	-2.96%	-0.49%	-	-
Horiz. %	73.04%	70.10%	70.59%	84.31%	96.57%	99.51%	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