[HLIND] QoQ TTM Result on 30-Sep-2017 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

09-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 16.58%

YoY- -55.02%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	2,502,966	2,468,374	2,416,573	2,345,787	2,282,115	2,286,706	2,255,910	7.19%
YoY %	1.40%	2.14%	3.02%	2.79%	-0.20%	1.37%	-	-
Horiz. %	110.95%	109.42%	107.12%	103.98%	101.16%	101.37%	100.00%	-
PBT	464,397	239,736	244,937	218,412	192,309	382,321	362,487	18.01%
YoY %	93.71%	-2.12%	12.14%	13.57%	-49.70%	5.47%	-	-
Horiz. %	128.11%	66.14%	67.57%	60.25%	53.05%	105.47%	100.00%	-
Tax	-62,045	-52,670	-51,317	-45,292	-41,350	-55,230	-52,972	11.14%
YoY %	-17.80%	-2.64%	-13.30%	-9.53%	25.13%	-4.26%	-	-
Horiz. %	117.13%	99.43%	96.88%	85.50%	78.06%	104.26%	100.00%	-
NP	402,352	187,066	193,620	173,120	150,959	327,091	309,515	19.16%
YoY %	115.09%	-3.38%	11.84%	14.68%	-53.85%	5.68%	-	-
Horiz. %	129.99%	60.44%	62.56%	55.93%	48.77%	105.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	334,593	123,470	134,457	120,180	103,087	277,150	261,580	17.88%
YoY %	170.99%	-8.17%	11.88%	16.58%	-62.80%	5.95%	-	-
Horiz. %	127.91%	47.20%	51.40%	45.94%	39.41%	105.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.36%	21.97%	20.95%	20.74%	21.50%	14.45%	14.61%	-
YoY %	-39.19%	4.87%	1.01%	-3.53%	48.79%	-1.10%	-	-
Horiz. %	91.44%	150.38%	143.39%	141.96%	147.16%	98.90%	100.00%	-
Total Cost	2,100,614	2,281,308	2,222,953	2,172,667	2,131,156	1,959,615	1,946,395	5.22%
YoY %	-7.92%	2.63%	2.31%	1.95%	8.75%	0.68%	-	-
Horiz. %	107.92%	117.21%	114.21%	111.63%	109.49%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,471,498	1,413,545	1,374,095	1,356,161	1,269,175	1,476,881	1,401,257	3.32%
YoY %	4.10%	2.87%	1.32%	6.85%	-14.06%	5.40%	-	-
Horiz. %	105.01%	100.88%	98.06%	96.78%	90.57%	105.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	145,640	145,640	139,135	139,135	138,974	138,974	135,712	4.83%
YoY %	0.00%	4.68%	0.00%	0.12%	0.00%	2.40%	-	-
Horiz. %	107.32%	107.32%	102.52%	102.52%	102.40%	102.40%	100.00%	-
Div Payout %	43.53%	117.96%	103.48%	115.77%	134.81%	50.14%	51.88%	-
YoY %	-63.10%	13.99%	-10.62%	-14.12%	168.87%	-3.35%	-	-
Horiz. %	83.91%	227.37%	199.46%	223.15%	259.85%	96.65%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,471,498	1,413,545	1,374,095	1,356,161	1,269,175	1,476,881	1,401,257	3.32%
YoY %	4.10%	2.87%	1.32%	6.85%	-14.06%	5.40%	-	-
Horiz. %	105.01%	100.88%	98.06%	96.78%	90.57%	105.40%	100.00%	-
NOSH	327,903	327,903	327,905	327,905	327,905	327,905	327,905	-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%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	16.08%	7.58%	8.01%	7.38%	6.61%	14.30%	13.72%	-
YoY %	112.14%	-5.37%	8.54%	11.65%	-53.78%	4.23%	-	-
Horiz. %	117.20%	55.25%	58.38%	53.79%	48.18%	104.23%	100.00%	-
ROE	22.74%	8.73%	9.79%	8.86%	8.12%	18.77%	18.67%	-
YoY %	160.48%	-10.83%	10.50%	9.11%	-56.74%	0.54%	-	-
Horiz. %	121.80%	46.76%	52.44%	47.46%	43.49%	100.54%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	801.15	796.28	780.85	757.62	737.22	740.10	730.90	6.32%
YoY %	0.61%	1.98%	3.07%	2.77%	-0.39%	1.26%	-	-
Horiz. %	109.61%	108.95%	106.83%	103.66%	100.86%	101.26%	100.00%	-
EPS	107.10	39.83	43.45	38.81	33.30	89.70	84.75	16.93%
YoY %	168.89%	-8.33%	11.96%	16.55%	-62.88%	5.84%	-	-
Horiz. %	126.37%	47.00%	51.27%	45.79%	39.29%	105.84%	100.00%	-
DPS	47.00	47.00	45.00	45.00	45.00	45.00	44.00	4.50%
YoY %	0.00%	4.44%	0.00%	0.00%	0.00%	2.27%	-	-
Horiz. %	106.82%	106.82%	102.27%	102.27%	102.27%	102.27%	100.00%	-
NAPS	4.71	4.56	4.44	4.38	4.10	4.78	4.54	2.48%
YoY %	3.29%	2.70%	1.37%	6.83%	-14.23%	5.29%	-	-
Horiz. %	103.74%	100.44%	97.80%	96.48%	90.31%	105.29%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,905
RPS	763.33	752.78	736.98	715.39	695.97	697.37	687.98	7.19%
YoY %	1.40%	2.14%	3.02%	2.79%	-0.20%	1.36%	-	-
Horiz. %	110.95%	109.42%	107.12%	103.98%	101.16%	101.36%	100.00%	-
EPS	102.04	37.65	41.01	36.65	31.44	84.52	79.77	17.89%
YoY %	171.02%	-8.19%	11.90%	16.57%	-62.80%	5.95%	-	-
Horiz. %	127.92%	47.20%	51.41%	45.94%	39.41%	105.95%	100.00%	-
DPS	44.42	44.42	42.43	42.43	42.38	42.38	41.39	4.83%
YoY %	0.00%	4.69%	0.00%	0.12%	0.00%	2.39%	-	-
Horiz. %	107.32%	107.32%	102.51%	102.51%	102.39%	102.39%	100.00%	-
NAPS	4.4876	4.3109	4.1906	4.1359	3.8706	4.504	4.2734	3.32%
YoY %	4.10%	2.87%	1.32%	6.85%	-14.06%	5.40%	-	-
Horiz. %	105.01%	100.88%	98.06%	96.78%	90.57%	105.40%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	11.36	10.88	9.69	9.40	10.14	9.37	9.40	-
P/RPS	1.42	1.37	1.24	1.24	1.38	1.27	1.29	6.62%
YoY %	3.65%	10.48%	0.00%	-10.14%	8.66%	-1.55%	-	-
Horiz. %	110.08%	106.20%	96.12%	96.12%	106.98%	98.45%	100.00%	-
P/EPS	10.61	27.32	22.30	24.22	30.45	10.45	11.09	-2.91%
YoY %	-61.16%	22.51%	-7.93%	-20.46%	191.39%	-5.77%	-	-
Horiz. %	95.67%	246.35%	201.08%	218.39%	274.57%	94.23%	100.00%	-
EY	9.43	3.66	4.48	4.13	3.28	9.57	9.02	3.01%
YoY %	157.65%	-18.30%	8.47%	25.91%	-65.73%	6.10%	-	-
Horiz. %	104.55%	40.58%	49.67%	45.79%	36.36%	106.10%	100.00%	-
DY	4.14	4.32	4.64	4.79	4.44	4.80	4.68	-7.86%
YoY %	-4.17%	-6.90%	-3.13%	7.88%	-7.50%	2.56%	-	-
Horiz. %	88.46%	92.31%	99.15%	102.35%	94.87%	102.56%	100.00%	-
P/NAPS	2.41	2.39	2.18	2.15	2.47	1.96	2.07	10.70%
YoY %	0.84%	9.63%	1.40%	-12.96%	26.02%	-5.31%	-	-
Horiz. %	116.43%	115.46%	105.31%	103.86%	119.32%	94.69%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	24/04/18	05/02/18	09/11/17	17/08/17	25/04/17	06/02/17	-
Price	11.46	11.00	9.50	9.80	9.78	9.75	9.76	-
P/RPS	1.43	1.38	1.22	1.29	1.33	1.32	1.34	4.44%
YoY %	3.62%	13.11%	-5.43%	-3.01%	0.76%	-1.49%	-	-
Horiz. %	106.72%	102.99%	91.04%	96.27%	99.25%	98.51%	100.00%	-
P/EPS	10.70	27.62	21.87	25.25	29.37	10.87	11.52	-4.81%
YoY %	-61.26%	26.29%	-13.39%	-14.03%	170.19%	-5.64%	-	-
Horiz. %	92.88%	239.76%	189.84%	219.18%	254.95%	94.36%	100.00%	-
EY	9.35	3.62	4.57	3.96	3.41	9.20	8.68	5.09%
YoY %	158.29%	-20.79%	15.40%	16.13%	-62.93%	5.99%	-	-
Horiz. %	107.72%	41.71%	52.65%	45.62%	39.29%	105.99%	100.00%	-
DY	4.10	4.27	4.74	4.59	4.60	4.62	4.51	-6.17%
YoY %	-3.98%	-9.92%	3.27%	-0.22%	-0.43%	2.44%	-	-
Horiz. %	90.91%	94.68%	105.10%	101.77%	102.00%	102.44%	100.00%	-
P/NAPS	2.43	2.41	2.14	2.24	2.39	2.04	2.15	8.52%
YoY %	0.83%	12.62%	-4.46%	-6.28%	17.16%	-5.12%	-	-
Horiz. %	113.02%	112.09%	99.53%	104.19%	111.16%	94.88%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:40:00

EMA 5

10 Mins

BUY

2024-07-05 11:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-05 11:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-05 11:40:00

EMA 5

5 Mins

BUY

2024-07-05 11:40:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

HSI-CXN

0.185

-0.025

85,312,900

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

73,496,400

HSI-CV4

0.075

-0.015

72,257,900

HSI-HWW

0.235

+0.02

71,772,400

AHB-WC

0.075

0.00

71,034,100

HSI-HWE

0.13

+0.015

66,917,300

SNS

0.925

+0.04

61,352,400

More active Stocks

NESTLE

124.50

+2.50

3,100

KOBAY

2.47

+0.29

8,306,400

KLK

20.32

+0.24

194,700

KSENG

6.35

+0.18

153,700

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

200

YBS

0.92

+0.135

26,926,800

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

429,100

SAM

6.42

+0.12

46,100

More gainer Stocks

MPI

39.50

-0.20

85,100

TOYOVEN

0.885

-0.175

10,027,200

MRDIY-C28

0.085

-0.165

113,000

SALUTE

0.525

-0.155

17,581,600

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More