[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-May-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Mar-2021 [#3]

Profit Trend

QoQ- 66.96%

YoY- 26.67%

Quarter Report

HLI - Q3 FY2021 (Amended).pdf

Latest QR

Upcoming QR

HLIND's Result

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Cumulative Result
Revenue	1,054,062	276,995	2,633,096	2,169,298	1,423,339	652,660	2,313,482	-40.70%
YoY %	280.53%	-89.48%	21.38%	52.41%	118.08%	-71.79%	-	-
Horiz. %	45.56%	11.97%	113.82%	93.77%	61.52%	28.21%	100.00%	-
PBT	138,548	6,273	472,276	411,482	249,487	93,029	322,771	-43.00%
YoY %	2,108.64%	-98.67%	14.77%	64.93%	168.18%	-71.18%	-	-
Horiz. %	42.92%	1.94%	146.32%	127.48%	77.30%	28.82%	100.00%	-
Tax	-37,819	-2,240	-86,089	-76,663	-47,669	-21,683	-83,420	-40.90%
YoY %	-1,588.35%	97.40%	-12.30%	-60.82%	-119.85%	74.01%	-	-
Horiz. %	45.34%	2.69%	103.20%	91.90%	57.14%	25.99%	100.00%	-
NP	100,729	4,033	386,187	334,819	201,818	71,346	239,351	-43.75%
YoY %	2,397.62%	-98.96%	15.34%	65.90%	182.87%	-70.19%	-	-
Horiz. %	42.08%	1.68%	161.35%	139.89%	84.32%	29.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,435	662	291,882	252,043	150,961	50,724	169,318	-42.09%
YoY %	11,143.96%	-99.77%	15.81%	66.96%	197.61%	-70.04%	-	-
Horiz. %	43.96%	0.39%	172.39%	148.86%	89.16%	29.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.30%	35.71%	18.23%	18.63%	19.11%	23.31%	25.84%	-
YoY %	-23.55%	95.89%	-2.15%	-2.51%	-18.02%	-9.79%	-	-
Horiz. %	105.65%	138.20%	70.55%	72.10%	73.96%	90.21%	100.00%	-
Total Cost	953,333	272,962	2,246,909	1,834,479	1,221,521	581,314	2,074,131	-40.35%
YoY %	249.25%	-87.85%	22.48%	50.18%	110.13%	-71.97%	-	-
Horiz. %	45.96%	13.16%	108.33%	88.45%	58.89%	28.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,920,861	1,883,136	1,866,829	1,935,940	1,800,566	1,740,861	1,677,336	9.43%
YoY %	2.00%	0.87%	-3.57%	7.52%	3.43%	3.79%	-	-
Horiz. %	114.52%	112.27%	111.30%	115.42%	107.35%	103.79%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	53,444	53,444	163,426	163,423	53,419	534	131,925	-45.16%
YoY %	0.00%	-67.30%	0.00%	205.93%	9,903.56%	-99.60%	-	-
Horiz. %	40.51%	40.51%	123.88%	123.88%	40.49%	0.40%	100.00%	-
Div Payout %	71.80%	8,073.20%	55.99%	64.84%	35.39%	1.05%	77.92%	-
YoY %	-99.11%	14,319.00%	-13.65%	83.22%	3,270.48%	-98.65%	-	-
Horiz. %	92.15%	10,360.88%	71.86%	83.21%	45.42%	1.35%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	1,920,861	1,883,136	1,866,829	1,935,940	1,800,566	1,740,861	1,677,336	9.43%
YoY %	2.00%	0.87%	-3.57%	7.52%	3.43%	3.79%	-	-
Horiz. %	114.52%	112.27%	111.30%	115.42%	107.35%	103.79%	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%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	9.56%	1.46%	14.67%	15.43%	14.18%	10.93%	10.35%	-
YoY %	554.79%	-90.05%	-4.93%	8.82%	29.73%	5.60%	-	-
Horiz. %	92.37%	14.11%	141.74%	149.08%	137.00%	105.60%	100.00%	-
ROE	3.88%	0.04%	15.64%	13.02%	8.38%	2.91%	10.09%	-
YoY %	9,600.00%	-99.74%	20.12%	55.37%	187.97%	-71.16%	-	-
Horiz. %	38.45%	0.40%	155.00%	129.04%	83.05%	28.84%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	335.28	88.11	837.82	690.25	452.95	207.70	736.52	-40.73%
YoY %	280.52%	-89.48%	21.38%	52.39%	118.08%	-71.80%	-	-
Horiz. %	45.52%	11.96%	113.75%	93.72%	61.50%	28.20%	100.00%	-
EPS	23.68	0.21	92.87	80.21	48.04	16.14	53.92	-42.13%
YoY %	11,176.19%	-99.77%	15.78%	66.97%	197.65%	-70.07%	-	-
Horiz. %	43.92%	0.39%	172.24%	148.76%	89.09%	29.93%	100.00%	-
DPS	17.00	17.00	52.00	52.00	17.00	0.17	42.00	-45.19%
YoY %	0.00%	-67.31%	0.00%	205.88%	9,900.00%	-99.60%	-	-
Horiz. %	40.48%	40.48%	123.81%	123.81%	40.48%	0.40%	100.00%	-
NAPS	6.11	5.99	5.94	6.16	5.73	5.54	5.34	9.36%
YoY %	2.00%	0.84%	-3.57%	7.50%	3.43%	3.75%	-	-
Horiz. %	114.42%	112.17%	111.24%	115.36%	107.30%	103.75%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	321.46	84.47	803.01	661.57	434.07	199.04	705.54	-40.70%
YoY %	280.56%	-89.48%	21.38%	52.41%	118.08%	-71.79%	-	-
Horiz. %	45.56%	11.97%	113.81%	93.77%	61.52%	28.21%	100.00%	-
EPS	22.70	0.20	89.01	76.87	46.04	15.47	51.64	-42.10%
YoY %	11,250.00%	-99.78%	15.79%	66.96%	197.61%	-70.04%	-	-
Horiz. %	43.96%	0.39%	172.37%	148.86%	89.16%	29.96%	100.00%	-
DPS	16.30	16.30	49.84	49.84	16.29	0.16	40.23	-45.15%
YoY %	0.00%	-67.30%	0.00%	205.95%	10,081.25%	-99.60%	-	-
Horiz. %	40.52%	40.52%	123.89%	123.89%	40.49%	0.40%	100.00%	-
NAPS	5.858	5.743	5.6932	5.904	5.4912	5.3091	5.1153	9.43%
YoY %	2.00%	0.87%	-3.57%	7.52%	3.43%	3.79%	-	-
Horiz. %	114.52%	112.27%	111.30%	115.42%	107.35%	103.79%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	9.18	8.86	9.22	9.39	8.89	7.49	8.01	-
P/RPS	2.74	10.06	1.10	1.36	1.96	3.61	1.09	84.56%
YoY %	-72.76%	814.55%	-19.12%	-30.61%	-45.71%	231.19%	-	-
Horiz. %	251.38%	922.94%	100.92%	124.77%	179.82%	331.19%	100.00%	-
P/EPS	38.77	4,207.56	9.93	11.71	18.51	46.40	14.86	89.18%
YoY %	-99.08%	42,272.21%	-15.20%	-36.74%	-60.11%	212.25%	-	-
Horiz. %	260.90%	28,314.67%	66.82%	78.80%	124.56%	312.25%	100.00%	-
EY	2.58	0.02	10.07	8.54	5.40	2.16	6.73	-47.13%
YoY %	12,800.00%	-99.80%	17.92%	58.15%	150.00%	-67.90%	-	-
Horiz. %	38.34%	0.30%	149.63%	126.89%	80.24%	32.10%	100.00%	-
DY	1.85	1.92	5.64	5.54	1.91	0.02	5.24	-49.95%
YoY %	-3.65%	-65.96%	1.81%	190.05%	9,450.00%	-99.62%	-	-
Horiz. %	35.31%	36.64%	107.63%	105.73%	36.45%	0.38%	100.00%	-
P/NAPS	1.50	1.48	1.55	1.52	1.55	1.35	1.50	0.00%
YoY %	1.35%	-4.52%	1.97%	-1.94%	14.81%	-10.00%	-	-
Horiz. %	100.00%	98.67%	103.33%	101.33%	103.33%	90.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	23/02/22	22/11/21	20/09/21	28/05/21	26/02/21	24/11/20	26/08/20	-
Price	9.70	9.00	8.90	9.52	8.18	8.24	7.62	-
P/RPS	2.89	10.21	1.06	1.38	1.81	3.97	1.03	98.55%
YoY %	-71.69%	863.21%	-23.19%	-23.76%	-54.41%	285.44%	-	-
Horiz. %	280.58%	991.26%	102.91%	133.98%	175.73%	385.44%	100.00%	-
P/EPS	40.97	4,274.05	9.58	11.87	17.03	51.05	14.14	102.84%
YoY %	-99.04%	44,514.30%	-19.29%	-30.30%	-66.64%	261.03%	-	-
Horiz. %	289.75%	30,226.66%	67.75%	83.95%	120.44%	361.03%	100.00%	-
EY	2.44	0.02	10.44	8.42	5.87	1.96	7.07	-50.70%
YoY %	12,100.00%	-99.81%	23.99%	43.44%	199.49%	-72.28%	-	-
Horiz. %	34.51%	0.28%	147.67%	119.09%	83.03%	27.72%	100.00%	-
DY	1.75	1.89	5.84	5.46	2.08	0.02	5.51	-53.35%
YoY %	-7.41%	-67.64%	6.96%	162.50%	10,300.00%	-99.64%	-	-
Horiz. %	31.76%	34.30%	105.99%	99.09%	37.75%	0.36%	100.00%	-
P/NAPS	1.59	1.50	1.50	1.55	1.43	1.49	1.43	7.30%
YoY %	6.00%	0.00%	-3.23%	8.39%	-4.03%	4.20%	-	-
Horiz. %	111.19%	104.90%	104.90%	108.39%	100.00%	104.20%	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