[HLIND] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -10.2%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 835,878 766,999 923,346 841,606 884,449 777,114 635,241 20.05%
PBT 151,912 125,241 130,038 122,866 133,967 129,143 109,294 24.52%
Tax -33,654 -30,820 -33,925 -25,432 -28,382 -34,010 -27,497 14.40%
NP 118,258 94,421 96,113 97,434 105,585 95,133 81,797 27.82%
-
NP to SH 87,670 69,285 65,907 73,533 81,881 72,677 63,828 23.54%
-
Tax Rate 22.15% 24.61% 26.09% 20.70% 21.19% 26.34% 25.16% -
Total Cost 717,620 672,578 827,233 744,172 778,864 681,981 553,444 18.88%
-
Net Worth 2,114,279 2,029,331 2,066,856 1,997,233 1,994,088 1,906,021 1,958,842 5.21%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 62,925 - 116,398 - 62,905 - 110,047 -31.08%
Div Payout % 71.77% - 176.61% - 76.82% - 172.41% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,114,279 2,029,331 2,066,856 1,997,233 1,994,088 1,906,021 1,958,842 5.21%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.15% 12.31% 10.41% 11.58% 11.94% 12.24% 12.88% -
ROE 4.15% 3.41% 3.19% 3.68% 4.11% 3.81% 3.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 265.67 243.78 293.51 267.58 281.20 247.08 202.04 20.00%
EPS 27.86 22.02 20.95 23.38 26.03 23.11 20.30 23.47%
DPS 20.00 0.00 37.00 0.00 20.00 0.00 35.00 -31.11%
NAPS 6.72 6.45 6.57 6.35 6.34 6.06 6.23 5.17%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 254.92 233.91 281.59 256.66 269.73 237.00 193.73 20.06%
EPS 26.74 21.13 20.10 22.43 24.97 22.16 19.47 23.53%
DPS 19.19 0.00 35.50 0.00 19.18 0.00 33.56 -31.08%
NAPS 6.4479 6.1888 6.3033 6.0909 6.0813 5.8128 5.9738 5.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 8.89 8.96 9.00 9.20 9.09 8.71 9.10 -
P/RPS 3.35 3.68 3.07 3.44 3.23 3.53 4.50 -17.84%
P/EPS 31.90 40.69 42.96 39.35 34.92 37.69 44.83 -20.27%
EY 3.13 2.46 2.33 2.54 2.86 2.65 2.23 25.33%
DY 2.25 0.00 4.11 0.00 2.20 0.00 3.85 -30.07%
P/NAPS 1.32 1.39 1.37 1.45 1.43 1.44 1.46 -6.49%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 23/08/23 18/05/23 16/02/23 24/11/22 19/08/22 25/05/22 -
Price 9.25 8.93 9.20 8.95 9.22 9.30 8.99 -
P/RPS 3.48 3.66 3.13 3.34 3.28 3.76 4.45 -15.10%
P/EPS 33.20 40.55 43.91 38.28 35.42 40.25 44.29 -17.46%
EY 3.01 2.47 2.28 2.61 2.82 2.48 2.26 21.03%
DY 2.16 0.00 4.02 0.00 2.17 0.00 3.89 -32.41%
P/NAPS 1.38 1.38 1.40 1.41 1.45 1.53 1.44 -2.79%

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