[HLIND] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Mar-2023 [#3]

Profit Trend

QoQ- 42.41%

YoY- 60.07%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Cumulative Result
Revenue	1,579,423	835,878	3,416,400	2,649,401	1,726,055	884,449	2,466,417	-25.64%
YoY %	88.95%	-75.53%	28.95%	53.49%	95.16%	-64.14%	-	-
Horiz. %	64.04%	33.89%	138.52%	107.42%	69.98%	35.86%	100.00%	-
PBT	314,672	151,912	512,112	386,871	256,833	133,967	376,984	-11.31%
YoY %	107.14%	-70.34%	32.37%	50.63%	91.71%	-64.46%	-	-
Horiz. %	83.47%	40.30%	135.84%	102.62%	68.13%	35.54%	100.00%	-
Tax	-67,033	-33,654	-118,559	-87,739	-53,814	-28,382	-99,326	-23.00%
YoY %	-99.18%	71.61%	-35.13%	-63.04%	-89.61%	71.43%	-	-
Horiz. %	67.49%	33.88%	119.36%	88.33%	54.18%	28.57%	100.00%	-
NP	247,639	118,258	393,553	299,132	203,019	105,585	277,658	-7.32%
YoY %	109.41%	-69.95%	31.56%	47.34%	92.28%	-61.97%	-	-
Horiz. %	89.19%	42.59%	141.74%	107.73%	73.12%	38.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,144	87,670	290,606	221,321	155,414	81,881	210,939	-6.66%
YoY %	116.89%	-69.83%	31.31%	42.41%	89.80%	-61.18%	-	-
Horiz. %	90.14%	41.56%	137.77%	104.92%	73.68%	38.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	22.15%	23.15%	22.68%	20.95%	21.19%	26.35%	-
YoY %	-3.84%	-4.32%	2.07%	8.26%	-1.13%	-19.58%	-	-
Horiz. %	80.83%	84.06%	87.86%	86.07%	79.51%	80.42%	100.00%	-
Total Cost	1,331,784	717,620	3,022,847	2,350,269	1,523,036	778,864	2,188,759	-28.12%
YoY %	85.58%	-76.26%	28.62%	54.31%	95.55%	-64.42%	-	-
Horiz. %	60.85%	32.79%	138.11%	107.38%	69.58%	35.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,152,035	2,114,279	2,029,331	2,066,856	1,997,233	1,994,088	1,906,021	8.40%
YoY %	1.79%	4.19%	-1.82%	3.49%	0.16%	4.62%	-	-
Horiz. %	112.91%	110.93%	106.47%	108.44%	104.79%	104.62%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	220,237	62,925	179,336	179,316	62,905	62,905	163,553	21.87%
YoY %	250.00%	-64.91%	0.01%	185.06%	0.00%	-61.54%	-	-
Horiz. %	134.66%	38.47%	109.65%	109.64%	38.46%	38.46%	100.00%	-
Div Payout %	115.83%	71.77%	61.71%	81.02%	40.48%	76.82%	77.54%	-
YoY %	61.39%	16.30%	-23.83%	100.15%	-47.31%	-0.93%	-	-
Horiz. %	149.38%	92.56%	79.58%	104.49%	52.21%	99.07%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	2,152,035	2,114,279	2,029,331	2,066,856	1,997,233	1,994,088	1,906,021	8.40%
YoY %	1.79%	4.19%	-1.82%	3.49%	0.16%	4.62%	-	-
Horiz. %	112.91%	110.93%	106.47%	108.44%	104.79%	104.62%	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%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	15.68%	14.15%	11.52%	11.29%	11.76%	11.94%	11.26%	-
YoY %	10.81%	22.83%	2.04%	-4.00%	-1.51%	6.04%	-	-
Horiz. %	139.25%	125.67%	102.31%	100.27%	104.44%	106.04%	100.00%	-
ROE	8.84%	4.15%	14.32%	10.71%	7.78%	4.11%	11.07%	-
YoY %	113.01%	-71.02%	33.71%	37.66%	89.29%	-62.87%	-	-
Horiz. %	79.86%	37.49%	129.36%	96.75%	70.28%	37.13%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	502.00	265.67	1,085.86	842.18	548.78	281.20	784.17	-25.66%
YoY %	88.96%	-75.53%	28.93%	53.46%	95.16%	-64.14%	-	-
Horiz. %	64.02%	33.88%	138.47%	107.40%	69.98%	35.86%	100.00%	-
EPS	60.44	27.86	92.38	70.36	49.41	26.03	67.09	-6.70%
YoY %	116.94%	-69.84%	31.30%	42.40%	89.82%	-61.20%	-	-
Horiz. %	90.09%	41.53%	137.70%	104.87%	73.65%	38.80%	100.00%	-
DPS	70.00	20.00	57.00	57.00	20.00	20.00	52.00	21.85%
YoY %	250.00%	-64.91%	0.00%	185.00%	0.00%	-61.54%	-	-
Horiz. %	134.62%	38.46%	109.62%	109.62%	38.46%	38.46%	100.00%	-
NAPS	6.84	6.72	6.45	6.57	6.35	6.34	6.06	8.38%
YoY %	1.79%	4.19%	-1.83%	3.46%	0.16%	4.62%	-	-
Horiz. %	112.87%	110.89%	106.44%	108.42%	104.79%	104.62%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	481.67	254.92	1,041.89	807.98	526.39	269.73	752.18	-25.64%
YoY %	88.95%	-75.53%	28.95%	53.49%	95.15%	-64.14%	-	-
Horiz. %	64.04%	33.89%	138.52%	107.42%	69.98%	35.86%	100.00%	-
EPS	57.99	26.74	88.63	67.50	47.40	24.97	64.33	-6.66%
YoY %	116.87%	-69.83%	31.30%	42.41%	89.83%	-61.18%	-	-
Horiz. %	90.14%	41.57%	137.77%	104.93%	73.68%	38.82%	100.00%	-
DPS	67.17	19.19	54.69	54.69	19.18	19.18	49.88	21.87%
YoY %	250.03%	-64.91%	0.00%	185.14%	0.00%	-61.55%	-	-
Horiz. %	134.66%	38.47%	109.64%	109.64%	38.45%	38.45%	100.00%	-
NAPS	6.563	6.4479	6.1888	6.3033	6.0909	6.0813	5.8128	8.40%
YoY %	1.79%	4.19%	-1.82%	3.49%	0.16%	4.62%	-	-
Horiz. %	112.91%	110.93%	106.47%	108.44%	104.78%	104.62%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	9.21	8.89	8.96	9.00	9.20	9.09	8.71	-
P/RPS	1.83	3.35	0.83	1.07	1.68	3.23	1.11	39.43%
YoY %	-45.37%	303.61%	-22.43%	-36.31%	-47.99%	190.99%	-	-
Horiz. %	164.86%	301.80%	74.77%	96.40%	151.35%	290.99%	100.00%	-
P/EPS	15.24	31.90	9.70	12.79	18.62	34.92	12.99	11.20%
YoY %	-52.23%	228.87%	-24.16%	-31.31%	-46.68%	168.82%	-	-
Horiz. %	117.32%	245.57%	74.67%	98.46%	143.34%	268.82%	100.00%	-
EY	6.56	3.13	10.31	7.82	5.37	2.86	7.70	-10.10%
YoY %	109.58%	-69.64%	31.84%	45.62%	87.76%	-62.86%	-	-
Horiz. %	85.19%	40.65%	133.90%	101.56%	69.74%	37.14%	100.00%	-
DY	7.60	2.25	6.36	6.33	2.17	2.20	5.97	17.40%
YoY %	237.78%	-64.62%	0.47%	191.71%	-1.36%	-63.15%	-	-
Horiz. %	127.30%	37.69%	106.53%	106.03%	36.35%	36.85%	100.00%	-
P/NAPS	1.35	1.32	1.39	1.37	1.45	1.43	1.44	-4.20%
YoY %	2.27%	-5.04%	1.46%	-5.52%	1.40%	-0.69%	-	-
Horiz. %	93.75%	91.67%	96.53%	95.14%	100.69%	99.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	21/02/24	17/11/23	23/08/23	18/05/23	16/02/23	24/11/22	19/08/22	-
Price	9.58	9.25	8.93	9.20	8.95	9.22	9.30	-
P/RPS	1.91	3.48	0.82	1.09	1.63	3.28	1.19	36.96%
YoY %	-45.11%	324.39%	-24.77%	-33.13%	-50.30%	175.63%	-	-
Horiz. %	160.50%	292.44%	68.91%	91.60%	136.97%	275.63%	100.00%	-
P/EPS	15.85	33.20	9.67	13.08	18.11	35.42	13.87	9.27%
YoY %	-52.26%	243.33%	-26.07%	-27.77%	-48.87%	155.37%	-	-
Horiz. %	114.28%	239.37%	69.72%	94.30%	130.57%	255.37%	100.00%	-
EY	6.31	3.01	10.34	7.65	5.52	2.82	7.21	-8.48%
YoY %	109.63%	-70.89%	35.16%	38.59%	95.74%	-60.89%	-	-
Horiz. %	87.52%	41.75%	143.41%	106.10%	76.56%	39.11%	100.00%	-
DY	7.31	2.16	6.38	6.20	2.23	2.17	5.59	19.52%
YoY %	238.43%	-66.14%	2.90%	178.03%	2.76%	-61.18%	-	-
Horiz. %	130.77%	38.64%	114.13%	110.91%	39.89%	38.82%	100.00%	-
P/NAPS	1.40	1.38	1.38	1.40	1.41	1.45	1.53	-5.73%
YoY %	1.45%	0.00%	-1.43%	-0.71%	-2.76%	-5.23%	-	-
Horiz. %	91.50%	90.20%	90.20%	91.50%	92.16%	94.77%	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