[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

25-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 85.75%

YoY- -45.14%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	1,726,055	884,449	2,466,417	1,689,303	1,054,062	276,995	2,633,096	-24.48%
YoY %	95.16%	-64.14%	46.00%	60.27%	280.53%	-89.48%	-	-
Horiz. %	65.55%	33.59%	93.67%	64.16%	40.03%	10.52%	100.00%	-
PBT	256,833	133,967	376,984	247,841	138,548	6,273	472,276	-33.30%
YoY %	91.71%	-64.46%	52.11%	78.88%	2,108.64%	-98.67%	-	-
Horiz. %	54.38%	28.37%	79.82%	52.48%	29.34%	1.33%	100.00%	-
Tax	-53,814	-28,382	-99,326	-65,316	-37,819	-2,240	-86,089	-26.82%
YoY %	-89.61%	71.43%	-52.07%	-72.71%	-1,588.35%	97.40%	-	-
Horiz. %	62.51%	32.97%	115.38%	75.87%	43.93%	2.60%	100.00%	-
NP	203,019	105,585	277,658	182,525	100,729	4,033	386,187	-34.78%
YoY %	92.28%	-61.97%	52.12%	81.20%	2,397.62%	-98.96%	-	-
Horiz. %	52.57%	27.34%	71.90%	47.26%	26.08%	1.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,414	81,881	210,939	138,262	74,435	662	291,882	-34.23%
YoY %	89.80%	-61.18%	52.56%	85.75%	11,143.96%	-99.77%	-	-
Horiz. %	53.25%	28.05%	72.27%	47.37%	25.50%	0.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.95%	21.19%	26.35%	26.35%	27.30%	35.71%	18.23%	-
YoY %	-1.13%	-19.58%	0.00%	-3.48%	-23.55%	95.89%	-	-
Horiz. %	114.92%	116.24%	144.54%	144.54%	149.75%	195.89%	100.00%	-
Total Cost	1,523,036	778,864	2,188,759	1,506,778	953,333	272,962	2,246,909	-22.78%
YoY %	95.55%	-64.42%	45.26%	58.05%	249.25%	-87.85%	-	-
Horiz. %	67.78%	34.66%	97.41%	67.06%	42.43%	12.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,997,233	1,994,088	1,906,021	1,958,842	1,920,861	1,883,136	1,866,829	4.59%
YoY %	0.16%	4.62%	-2.70%	1.98%	2.00%	0.87%	-	-
Horiz. %	106.99%	106.82%	102.10%	104.93%	102.89%	100.87%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	62,905	62,905	163,553	163,498	53,444	53,444	163,426	-46.99%
YoY %	0.00%	-61.54%	0.03%	205.92%	0.00%	-67.30%	-	-
Horiz. %	38.49%	38.49%	100.08%	100.04%	32.70%	32.70%	100.00%	-
Div Payout %	40.48%	76.82%	77.54%	118.25%	71.80%	8,073.20%	55.99%	-
YoY %	-47.31%	-0.93%	-34.43%	64.69%	-99.11%	14,319.00%	-	-
Horiz. %	72.30%	137.20%	138.49%	211.20%	128.24%	14,419.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	1,997,233	1,994,088	1,906,021	1,958,842	1,920,861	1,883,136	1,866,829	4.59%
YoY %	0.16%	4.62%	-2.70%	1.98%	2.00%	0.87%	-	-
Horiz. %	106.99%	106.82%	102.10%	104.93%	102.89%	100.87%	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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	11.76%	11.94%	11.26%	10.80%	9.56%	1.46%	14.67%	-
YoY %	-1.51%	6.04%	4.26%	12.97%	554.79%	-90.05%	-	-
Horiz. %	80.16%	81.39%	76.76%	73.62%	65.17%	9.95%	100.00%	-
ROE	7.78%	4.11%	11.07%	7.06%	3.88%	0.04%	15.64%	-
YoY %	89.29%	-62.87%	56.80%	81.96%	9,600.00%	-99.74%	-	-
Horiz. %	49.74%	26.28%	70.78%	45.14%	24.81%	0.26%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	548.78	281.20	784.17	537.27	335.28	88.11	837.82	-24.51%
YoY %	95.16%	-64.14%	45.95%	60.25%	280.52%	-89.48%	-	-
Horiz. %	65.50%	33.56%	93.60%	64.13%	40.02%	10.52%	100.00%	-
EPS	49.41	26.03	67.09	43.98	23.68	0.21	92.87	-34.26%
YoY %	89.82%	-61.20%	52.55%	85.73%	11,176.19%	-99.77%	-	-
Horiz. %	53.20%	28.03%	72.24%	47.36%	25.50%	0.23%	100.00%	-
DPS	20.00	20.00	52.00	52.00	17.00	17.00	52.00	-47.02%
YoY %	0.00%	-61.54%	0.00%	205.88%	0.00%	-67.31%	-	-
Horiz. %	38.46%	38.46%	100.00%	100.00%	32.69%	32.69%	100.00%	-
NAPS	6.35	6.34	6.06	6.23	6.11	5.99	5.94	4.53%
YoY %	0.16%	4.62%	-2.73%	1.96%	2.00%	0.84%	-	-
Horiz. %	106.90%	106.73%	102.02%	104.88%	102.86%	100.84%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	526.39	269.73	752.18	515.18	321.46	84.47	803.01	-24.48%
YoY %	95.15%	-64.14%	46.00%	60.26%	280.56%	-89.48%	-	-
Horiz. %	65.55%	33.59%	93.67%	64.16%	40.03%	10.52%	100.00%	-
EPS	47.40	24.97	64.33	42.17	22.70	0.20	89.01	-34.22%
YoY %	89.83%	-61.18%	52.55%	85.77%	11,250.00%	-99.78%	-	-
Horiz. %	53.25%	28.05%	72.27%	47.38%	25.50%	0.22%	100.00%	-
DPS	19.18	19.18	49.88	49.86	16.30	16.30	49.84	-47.00%
YoY %	0.00%	-61.55%	0.04%	205.89%	0.00%	-67.30%	-	-
Horiz. %	38.48%	38.48%	100.08%	100.04%	32.70%	32.70%	100.00%	-
NAPS	6.0909	6.0813	5.8128	5.9738	5.858	5.743	5.6932	4.59%
YoY %	0.16%	4.62%	-2.70%	1.98%	2.00%	0.87%	-	-
Horiz. %	106.99%	106.82%	102.10%	104.93%	102.89%	100.87%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	9.20	9.09	8.71	9.10	9.18	8.86	9.22	-
P/RPS	1.68	3.23	1.11	1.69	2.74	10.06	1.10	32.51%
YoY %	-47.99%	190.99%	-34.32%	-38.32%	-72.76%	814.55%	-	-
Horiz. %	152.73%	293.64%	100.91%	153.64%	249.09%	914.55%	100.00%	-
P/EPS	18.62	34.92	12.99	20.69	38.77	4,207.56	9.93	51.88%
YoY %	-46.68%	168.82%	-37.22%	-46.63%	-99.08%	42,272.21%	-	-
Horiz. %	187.51%	351.66%	130.82%	208.36%	390.43%	42,372.21%	100.00%	-
EY	5.37	2.86	7.70	4.83	2.58	0.02	10.07	-34.16%
YoY %	87.76%	-62.86%	59.42%	87.21%	12,800.00%	-99.80%	-	-
Horiz. %	53.33%	28.40%	76.46%	47.96%	25.62%	0.20%	100.00%	-
DY	2.17	2.20	5.97	5.71	1.85	1.92	5.64	-47.00%
YoY %	-1.36%	-63.15%	4.55%	208.65%	-3.65%	-65.96%	-	-
Horiz. %	38.48%	39.01%	105.85%	101.24%	32.80%	34.04%	100.00%	-
P/NAPS	1.45	1.43	1.44	1.46	1.50	1.48	1.55	-4.33%
YoY %	1.40%	-0.69%	-1.37%	-2.67%	1.35%	-4.52%	-	-
Horiz. %	93.55%	92.26%	92.90%	94.19%	96.77%	95.48%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	16/02/23	24/11/22	19/08/22	25/05/22	23/02/22	22/11/21	20/09/21	-
Price	8.95	9.22	9.30	8.99	9.70	9.00	8.90	-
P/RPS	1.63	3.28	1.19	1.67	2.89	10.21	1.06	33.12%
YoY %	-50.30%	175.63%	-28.74%	-42.21%	-71.69%	863.21%	-	-
Horiz. %	153.77%	309.43%	112.26%	157.55%	272.64%	963.21%	100.00%	-
P/EPS	18.11	35.42	13.87	20.44	40.97	4,274.05	9.58	52.70%
YoY %	-48.87%	155.37%	-32.14%	-50.11%	-99.04%	44,514.30%	-	-
Horiz. %	189.04%	369.73%	144.78%	213.36%	427.66%	44,614.30%	100.00%	-
EY	5.52	2.82	7.21	4.89	2.44	0.02	10.44	-34.53%
YoY %	95.74%	-60.89%	47.44%	100.41%	12,100.00%	-99.81%	-	-
Horiz. %	52.87%	27.01%	69.06%	46.84%	23.37%	0.19%	100.00%	-
DY	2.23	2.17	5.59	5.78	1.75	1.89	5.84	-47.27%
YoY %	2.76%	-61.18%	-3.29%	230.29%	-7.41%	-67.64%	-	-
Horiz. %	38.18%	37.16%	95.72%	98.97%	29.97%	32.36%	100.00%	-
P/NAPS	1.41	1.45	1.53	1.44	1.59	1.50	1.50	-4.03%
YoY %	-2.76%	-5.23%	6.25%	-9.43%	6.00%	0.00%	-	-
Horiz. %	94.00%	96.67%	102.00%	96.00%	106.00%	100.00%	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