[HLIND] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
02-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 65.66%
YoY- 108.46%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 565,754 573,603 555,028 542,879 519,119 527,800 551,053 1.76%
PBT 91,441 97,299 82,768 96,128 66,949 70,053 68,256 21.46%
Tax -14,132 -13,716 -13,197 -12,932 -12,719 -15,804 -11,961 11.72%
NP 77,309 83,583 69,571 83,196 54,230 54,249 56,295 23.47%
-
NP to SH 64,766 69,494 58,653 74,253 44,822 43,411 46,032 25.48%
-
Tax Rate 15.45% 14.10% 15.94% 13.45% 19.00% 22.56% 17.52% -
Total Cost 488,445 490,020 485,457 459,683 464,889 473,551 494,758 -0.85%
-
Net Worth 1,376,161 1,301,662 1,319,846 1,279,692 1,255,509 1,187,019 1,190,110 10.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 46,283 - 89,428 - 40,102 - 52,414 -7.93%
Div Payout % 71.46% - 152.47% - 89.47% - 113.86% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,376,161 1,301,662 1,319,846 1,279,692 1,255,509 1,187,019 1,190,110 10.13%
NOSH 308,556 308,450 308,375 308,359 308,479 308,316 308,318 0.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.66% 14.57% 12.53% 15.32% 10.45% 10.28% 10.22% -
ROE 4.71% 5.34% 4.44% 5.80% 3.57% 3.66% 3.87% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 183.36 185.96 179.98 176.05 168.28 171.19 178.73 1.71%
EPS 20.99 22.53 19.02 24.08 14.53 14.08 14.93 25.41%
DPS 15.00 0.00 29.00 0.00 13.00 0.00 17.00 -7.98%
NAPS 4.46 4.22 4.28 4.15 4.07 3.85 3.86 10.08%
Adjusted Per Share Value based on latest NOSH - 308,359
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 172.54 174.93 169.27 165.56 158.31 160.96 168.05 1.76%
EPS 19.75 21.19 17.89 22.64 13.67 13.24 14.04 25.46%
DPS 14.11 0.00 27.27 0.00 12.23 0.00 15.98 -7.94%
NAPS 4.1969 3.9697 4.0251 3.9027 3.8289 3.62 3.6295 10.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 9.25 8.33 6.82 5.93 5.70 4.43 4.48 -
P/RPS 5.04 4.48 3.79 3.37 3.39 2.59 2.51 58.95%
P/EPS 44.07 36.97 35.86 24.63 39.23 31.46 30.01 29.10%
EY 2.27 2.70 2.79 4.06 2.55 3.18 3.33 -22.49%
DY 1.62 0.00 4.25 0.00 2.28 0.00 3.79 -43.16%
P/NAPS 2.07 1.97 1.59 1.43 1.40 1.15 1.16 46.96%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 18/08/16 19/04/16 02/02/16 17/11/15 21/08/15 21/04/15 -
Price 9.65 9.48 6.84 5.62 6.20 4.99 4.80 -
P/RPS 5.26 5.10 3.80 3.19 3.68 2.91 2.69 56.17%
P/EPS 45.97 42.08 35.96 23.34 42.67 35.44 32.15 26.83%
EY 2.18 2.38 2.78 4.28 2.34 2.82 3.11 -21.03%
DY 1.55 0.00 4.24 0.00 2.10 0.00 3.54 -42.25%
P/NAPS 2.16 2.25 1.60 1.35 1.52 1.30 1.24 44.62%

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
Post a Comment