[HLIND] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -3.53%
YoY- 168.58%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,750,382 2,672,891 2,616,990 2,546,454 2,502,966 2,468,374 2,416,573 9.03%
PBT 500,774 505,482 464,447 454,696 464,397 239,736 244,937 61.29%
Tax -91,477 -75,034 -66,868 -63,789 -62,045 -52,670 -51,317 47.17%
NP 409,297 430,448 397,579 390,907 402,352 187,066 193,620 64.93%
-
NP to SH 327,085 353,735 326,575 322,780 334,593 123,470 134,457 81.17%
-
Tax Rate 18.27% 14.84% 14.40% 14.03% 13.36% 21.97% 20.95% -
Total Cost 2,341,085 2,242,443 2,219,411 2,155,547 2,100,614 2,281,308 2,222,953 3.52%
-
Net Worth 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 1,413,545 1,374,095 11.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 156,927 156,927 146,257 146,257 145,640 145,640 139,135 8.37%
Div Payout % 47.98% 44.36% 44.79% 45.31% 43.53% 117.96% 103.48% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,626,483 1,657,407 1,566,550 1,534,213 1,471,498 1,413,545 1,374,095 11.93%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,905 -0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.88% 16.10% 15.19% 15.35% 16.08% 7.58% 8.01% -
ROE 20.11% 21.34% 20.85% 21.04% 22.74% 8.73% 9.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 875.94 851.50 833.60 811.63 801.15 796.28 780.85 7.98%
EPS 104.17 112.69 104.03 102.88 107.10 39.83 43.45 79.41%
DPS 50.00 50.00 47.00 47.00 47.00 47.00 45.00 7.29%
NAPS 5.18 5.28 4.99 4.89 4.71 4.56 4.44 10.85%
Adjusted Per Share Value based on latest NOSH - 327,903
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 838.78 815.15 798.10 776.59 763.33 752.78 736.98 9.03%
EPS 99.75 107.88 99.60 98.44 102.04 37.65 41.01 81.15%
DPS 47.86 47.86 44.60 44.60 44.42 44.42 42.43 8.38%
NAPS 4.9603 5.0546 4.7775 4.6789 4.4876 4.3109 4.1906 11.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 11.28 9.96 8.50 10.64 11.36 10.88 9.69 -
P/RPS 1.29 1.17 1.02 1.31 1.42 1.37 1.24 2.67%
P/EPS 10.83 8.84 8.17 10.34 10.61 27.32 22.30 -38.29%
EY 9.23 11.31 12.24 9.67 9.43 3.66 4.48 62.12%
DY 4.43 5.02 5.53 4.42 4.14 4.32 4.64 -3.04%
P/NAPS 2.18 1.89 1.70 2.18 2.41 2.39 2.18 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 18/02/19 12/11/18 28/08/18 24/04/18 05/02/18 -
Price 10.50 10.76 9.42 10.56 11.46 11.00 9.50 -
P/RPS 1.20 1.26 1.13 1.30 1.43 1.38 1.22 -1.09%
P/EPS 10.08 9.55 9.06 10.26 10.70 27.62 21.87 -40.41%
EY 9.92 10.47 11.04 9.74 9.35 3.62 4.57 67.88%
DY 4.76 4.65 4.99 4.45 4.10 4.27 4.74 0.28%
P/NAPS 2.03 2.04 1.89 2.16 2.43 2.41 2.14 -3.46%

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