[HLIND] QoQ TTM Result on 30-Sep-2020 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Sep-2020 [#1]

Profit Trend

QoQ- -7.45%

YoY- -51.07%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	2,633,096	2,480,410	2,356,340	2,332,551	2,457,129	2,827,112	2,898,749	-6.21%
YoY %	6.16%	5.27%	1.02%	-5.07%	-13.09%	-2.47%	-	-
Horiz. %	90.84%	85.57%	81.29%	80.47%	84.77%	97.53%	100.00%	-
PBT	472,276	400,478	337,397	308,152	324,192	462,436	501,958	-3.98%
YoY %	17.93%	18.70%	9.49%	-4.95%	-29.89%	-7.87%	-	-
Horiz. %	94.09%	79.78%	67.22%	61.39%	64.59%	92.13%	100.00%	-
Tax	-86,089	-91,179	-83,556	-82,246	-84,751	-95,889	-99,492	-9.20%
YoY %	5.58%	-9.12%	-1.59%	2.96%	11.62%	3.62%	-	-
Horiz. %	86.53%	91.64%	83.98%	82.67%	85.18%	96.38%	100.00%	-
NP	386,187	309,299	253,841	225,906	239,441	366,547	402,466	-2.71%
YoY %	24.86%	21.85%	12.37%	-5.65%	-34.68%	-8.92%	-	-
Horiz. %	95.96%	76.85%	63.07%	56.13%	59.49%	91.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	291,882	222,471	178,918	156,781	169,408	278,884	311,751	-4.29%
YoY %	31.20%	24.34%	14.12%	-7.45%	-39.26%	-10.54%	-	-
Horiz. %	93.63%	71.36%	57.39%	50.29%	54.34%	89.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.23%	22.77%	24.76%	26.69%	26.14%	20.74%	19.82%	-
YoY %	-19.94%	-8.04%	-7.23%	2.10%	26.04%	4.64%	-	-
Horiz. %	91.98%	114.88%	124.92%	134.66%	131.89%	104.64%	100.00%	-
Total Cost	2,246,909	2,171,111	2,102,499	2,106,645	2,217,688	2,460,565	2,496,283	-6.78%
YoY %	3.49%	3.26%	-0.20%	-5.01%	-9.87%	-1.43%	-	-
Horiz. %	90.01%	86.97%	84.23%	84.39%	88.84%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,866,829	1,935,940	1,800,566	1,740,861	1,677,336	1,780,442	1,720,681	5.59%
YoY %	-3.57%	7.52%	3.43%	3.79%	-5.79%	3.47%	-	-
Horiz. %	108.49%	112.51%	104.64%	101.17%	97.48%	103.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	110,530	110,530	79,036	79,036	131,881	131,881	163,244	-22.91%
YoY %	0.00%	39.85%	0.00%	-40.07%	0.00%	-19.21%	-	-
Horiz. %	67.71%	67.71%	48.42%	48.42%	80.79%	80.79%	100.00%	-
Div Payout %	37.87%	49.68%	44.17%	50.41%	77.85%	47.29%	52.36%	-
YoY %	-23.77%	12.47%	-12.38%	-35.25%	64.62%	-9.68%	-	-
Horiz. %	72.33%	94.88%	84.36%	96.28%	148.68%	90.32%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,866,829	1,935,940	1,800,566	1,740,861	1,677,336	1,780,442	1,720,681	5.59%
YoY %	-3.57%	7.52%	3.43%	3.79%	-5.79%	3.47%	-	-
Horiz. %	108.49%	112.51%	104.64%	101.17%	97.48%	103.47%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,903	327,903	327,903	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%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	14.67%	12.47%	10.77%	9.68%	9.74%	12.97%	13.88%	-
YoY %	17.64%	15.78%	11.26%	-0.62%	-24.90%	-6.56%	-	-
Horiz. %	105.69%	89.84%	77.59%	69.74%	70.17%	93.44%	100.00%	-
ROE	15.64%	11.49%	9.94%	9.01%	10.10%	15.66%	18.12%	-
YoY %	36.12%	15.59%	10.32%	-10.79%	-35.50%	-13.58%	-	-
Horiz. %	86.31%	63.41%	54.86%	49.72%	55.74%	86.42%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	837.82	789.25	749.87	742.30	782.26	900.32	923.19	-6.26%
YoY %	6.15%	5.25%	1.02%	-5.11%	-13.11%	-2.48%	-	-
Horiz. %	90.75%	85.49%	81.23%	80.41%	84.73%	97.52%	100.00%	-
EPS	92.87	70.79	56.94	49.89	53.93	88.81	99.29	-4.36%
YoY %	31.19%	24.32%	14.13%	-7.49%	-39.27%	-10.55%	-	-
Horiz. %	93.53%	71.30%	57.35%	50.25%	54.32%	89.45%	100.00%	-
DPS	35.17	35.17	25.17	25.17	42.00	42.00	52.00	-22.96%
YoY %	0.00%	39.73%	0.00%	-40.07%	0.00%	-19.23%	-	-
Horiz. %	67.63%	67.63%	48.40%	48.40%	80.77%	80.77%	100.00%	-
NAPS	5.94	6.16	5.73	5.54	5.34	5.67	5.48	5.52%
YoY %	-3.57%	7.50%	3.43%	3.75%	-5.82%	3.47%	-	-
Horiz. %	108.39%	112.41%	104.56%	101.09%	97.45%	103.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	803.01	756.45	718.61	711.35	749.35	862.18	884.03	-6.21%
YoY %	6.16%	5.27%	1.02%	-5.07%	-13.09%	-2.47%	-	-
Horiz. %	90.84%	85.57%	81.29%	80.47%	84.77%	97.53%	100.00%	-
EPS	89.01	67.85	54.56	47.81	51.66	85.05	95.07	-4.29%
YoY %	31.19%	24.36%	14.12%	-7.45%	-39.26%	-10.54%	-	-
Horiz. %	93.63%	71.37%	57.39%	50.29%	54.34%	89.46%	100.00%	-
DPS	33.71	33.71	24.10	24.10	40.22	40.22	49.78	-22.90%
YoY %	0.00%	39.88%	0.00%	-40.08%	0.00%	-19.20%	-	-
Horiz. %	67.72%	67.72%	48.41%	48.41%	80.80%	80.80%	100.00%	-
NAPS	5.6932	5.904	5.4912	5.3091	5.1153	5.4298	5.2475	5.59%
YoY %	-3.57%	7.52%	3.43%	3.79%	-5.79%	3.47%	-	-
Horiz. %	108.49%	112.51%	104.64%	101.17%	97.48%	103.47%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	9.22	9.39	8.89	7.49	8.01	7.54	10.42	-
P/RPS	1.10	1.19	1.19	1.01	1.02	0.84	1.13	-1.77%
YoY %	-7.56%	0.00%	17.82%	-0.98%	21.43%	-25.66%	-	-
Horiz. %	97.35%	105.31%	105.31%	89.38%	90.27%	74.34%	100.00%	-
P/EPS	9.93	13.26	15.61	15.01	14.85	8.49	10.49	-3.59%
YoY %	-25.11%	-15.05%	4.00%	1.08%	74.91%	-19.07%	-	-
Horiz. %	94.66%	126.41%	148.81%	143.09%	141.56%	80.93%	100.00%	-
EY	10.07	7.54	6.40	6.66	6.73	11.78	9.53	3.74%
YoY %	33.55%	17.81%	-3.90%	-1.04%	-42.87%	23.61%	-	-
Horiz. %	105.67%	79.12%	67.16%	69.88%	70.62%	123.61%	100.00%	-
DY	3.81	3.75	2.83	3.36	5.24	5.57	4.99	-16.47%
YoY %	1.60%	32.51%	-15.77%	-35.88%	-5.92%	11.62%	-	-
Horiz. %	76.35%	75.15%	56.71%	67.33%	105.01%	111.62%	100.00%	-
P/NAPS	1.55	1.52	1.55	1.35	1.50	1.33	1.90	-12.70%
YoY %	1.97%	-1.94%	14.81%	-10.00%	12.78%	-30.00%	-	-
Horiz. %	81.58%	80.00%	81.58%	71.05%	78.95%	70.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	20/09/21	28/05/21	26/02/21	24/11/20	26/08/20	22/05/20	26/02/20	-
Price	8.90	9.52	8.18	8.24	7.62	8.16	9.40	-
P/RPS	1.06	1.21	1.09	1.11	0.97	0.91	1.02	2.59%
YoY %	-12.40%	11.01%	-1.80%	14.43%	6.59%	-10.78%	-	-
Horiz. %	103.92%	118.63%	106.86%	108.82%	95.10%	89.22%	100.00%	-
P/EPS	9.58	13.45	14.37	16.52	14.13	9.19	9.47	0.77%
YoY %	-28.77%	-6.40%	-13.01%	16.91%	53.75%	-2.96%	-	-
Horiz. %	101.16%	142.03%	151.74%	174.45%	149.21%	97.04%	100.00%	-
EY	10.44	7.44	6.96	6.05	7.08	10.88	10.56	-0.75%
YoY %	40.32%	6.90%	15.04%	-14.55%	-34.93%	3.03%	-	-
Horiz. %	98.86%	70.45%	65.91%	57.29%	67.05%	103.03%	100.00%	-
DY	3.95	3.69	3.08	3.05	5.51	5.15	5.53	-20.11%
YoY %	7.05%	19.81%	0.98%	-44.65%	6.99%	-6.87%	-	-
Horiz. %	71.43%	66.73%	55.70%	55.15%	99.64%	93.13%	100.00%	-
P/NAPS	1.50	1.55	1.43	1.49	1.43	1.44	1.72	-8.72%
YoY %	-3.23%	8.39%	-4.03%	4.20%	-0.69%	-16.28%	-	-
Horiz. %	87.21%	90.12%	83.14%	86.63%	83.14%	83.72%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos