[HLIND] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 4.22%
YoY- 42.95%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 746,890 777,238 681,095 693,526 702,847 672,914 603,604 15.21%
PBT 127,213 109,069 127,240 138,436 127,255 107,843 131,948 -2.40%
Tax -24,676 -24,188 -25,654 -24,974 -21,031 -19,818 -9,211 92.54%
NP 102,537 84,881 101,586 113,462 106,224 88,025 122,737 -11.26%
-
NP to SH 78,100 63,351 79,904 90,396 86,739 70,046 106,554 -18.66%
-
Tax Rate 19.40% 22.18% 20.16% 18.04% 16.53% 18.38% 6.98% -
Total Cost 644,353 692,357 579,509 580,064 596,623 584,889 480,867 21.47%
-
Net Worth 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 10.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 53,378 - 109,866 - 47,061 - -
Div Payout % - 84.26% - 121.54% - 67.19% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,720,681 1,692,422 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 10.96%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 13.73% 10.92% 14.92% 16.36% 15.11% 13.08% 20.33% -
ROE 4.54% 3.74% 4.91% 5.45% 5.54% 4.57% 7.24% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 237.87 247.53 216.91 220.94 223.88 214.48 193.20 14.83%
EPS 24.87 20.18 25.45 28.80 27.63 22.33 34.11 -18.94%
DPS 0.00 17.00 0.00 35.00 0.00 15.00 0.00 -
NAPS 5.48 5.39 5.18 5.28 4.99 4.89 4.71 10.59%
Adjusted Per Share Value based on latest NOSH - 327,903
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 227.78 237.03 207.71 211.50 214.35 205.22 184.08 15.21%
EPS 23.82 19.32 24.37 27.57 26.45 21.36 32.50 -18.66%
DPS 0.00 16.28 0.00 33.51 0.00 14.35 0.00 -
NAPS 5.2475 5.1614 4.9603 5.0546 4.7775 4.6789 4.4876 10.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 10.42 10.32 11.28 9.96 8.50 10.64 11.36 -
P/RPS 4.38 4.17 5.20 4.51 3.80 4.96 5.88 -17.78%
P/EPS 41.89 51.15 44.33 34.59 30.76 47.66 33.31 16.45%
EY 2.39 1.96 2.26 2.89 3.25 2.10 3.00 -14.02%
DY 0.00 1.65 0.00 3.51 0.00 1.41 0.00 -
P/NAPS 1.90 1.91 2.18 1.89 1.70 2.18 2.41 -14.62%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 29/08/19 28/05/19 18/02/19 12/11/18 28/08/18 -
Price 9.40 10.64 10.50 10.76 9.42 10.56 11.46 -
P/RPS 3.95 4.30 4.84 4.87 4.21 4.92 5.93 -23.67%
P/EPS 37.79 52.74 41.26 37.36 34.09 47.30 33.60 8.12%
EY 2.65 1.90 2.42 2.68 2.93 2.11 2.98 -7.50%
DY 0.00 1.60 0.00 3.25 0.00 1.42 0.00 -
P/NAPS 1.72 1.97 2.03 2.04 1.89 2.16 2.43 -20.52%

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