[HLIND] QoQ Quarter Result on 31-Dec-2018 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 23.83%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 777,238 681,095 693,526 702,847 672,914 603,604 637,625 14.09%
PBT 109,069 127,240 138,436 127,255 107,843 131,948 97,401 7.82%
Tax -24,188 -25,654 -24,974 -21,031 -19,818 -9,211 -16,808 27.43%
NP 84,881 101,586 113,462 106,224 88,025 122,737 80,593 3.51%
-
NP to SH 63,351 79,904 90,396 86,739 70,046 106,554 63,236 0.12%
-
Tax Rate 22.18% 20.16% 18.04% 16.53% 18.38% 6.98% 17.26% -
Total Cost 692,357 579,509 580,064 596,623 584,889 480,867 557,032 15.58%
-
Net Worth 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 1,413,545 12.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 53,378 - 109,866 - 47,061 - 99,196 -33.81%
Div Payout % 84.26% - 121.54% - 67.19% - 156.87% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 1,413,545 12.74%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.92% 14.92% 16.36% 15.11% 13.08% 20.33% 12.64% -
ROE 3.74% 4.91% 5.45% 5.54% 4.57% 7.24% 4.47% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 247.53 216.91 220.94 223.88 214.48 193.20 205.69 13.12%
EPS 20.18 25.45 28.80 27.63 22.33 34.11 20.40 -0.71%
DPS 17.00 0.00 35.00 0.00 15.00 0.00 32.00 -34.38%
NAPS 5.39 5.18 5.28 4.99 4.89 4.71 4.56 11.78%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 237.03 207.71 211.50 214.35 205.22 184.08 194.46 14.09%
EPS 19.32 24.37 27.57 26.45 21.36 32.50 19.28 0.13%
DPS 16.28 0.00 33.51 0.00 14.35 0.00 30.25 -33.81%
NAPS 5.1614 4.9603 5.0546 4.7775 4.6789 4.4876 4.3109 12.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 10.32 11.28 9.96 8.50 10.64 11.36 10.88 -
P/RPS 4.17 5.20 4.51 3.80 4.96 5.88 5.29 -14.65%
P/EPS 51.15 44.33 34.59 30.76 47.66 33.31 53.33 -2.74%
EY 1.96 2.26 2.89 3.25 2.10 3.00 1.87 3.18%
DY 1.65 0.00 3.51 0.00 1.41 0.00 2.94 -31.93%
P/NAPS 1.91 2.18 1.89 1.70 2.18 2.41 2.39 -13.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 28/05/19 18/02/19 12/11/18 28/08/18 24/04/18 -
Price 10.64 10.50 10.76 9.42 10.56 11.46 11.00 -
P/RPS 4.30 4.84 4.87 4.21 4.92 5.93 5.35 -13.54%
P/EPS 52.74 41.26 37.36 34.09 47.30 33.60 53.92 -1.46%
EY 1.90 2.42 2.68 2.93 2.11 2.98 1.85 1.79%
DY 1.60 0.00 3.25 0.00 1.42 0.00 2.91 -32.86%
P/NAPS 1.97 2.03 2.04 1.89 2.16 2.43 2.41 -12.56%

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