[HLIND] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -17.15%
YoY- 54.24%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,466,417 2,153,101 2,263,819 2,257,431 2,633,096 2,480,410 2,356,340 3.09%
PBT 376,988 308,639 361,340 385,520 472,276 400,478 337,397 7.69%
Tax -99,326 -74,742 -76,239 -66,646 -86,089 -91,179 -83,556 12.25%
NP 277,662 233,897 285,101 318,874 386,187 309,299 253,841 6.17%
-
NP to SH 210,944 178,106 215,360 241,820 291,882 222,471 178,918 11.63%
-
Tax Rate 26.35% 24.22% 21.10% 17.29% 18.23% 22.77% 24.76% -
Total Cost 2,188,755 1,919,204 1,978,718 1,938,557 2,246,909 2,171,111 2,102,499 2.72%
-
Net Worth 1,906,021 1,958,842 1,920,861 1,883,136 1,866,829 1,935,940 1,800,566 3.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 163,491 163,491 163,441 163,441 110,530 110,530 79,036 62.56%
Div Payout % 77.50% 91.79% 75.89% 67.59% 37.87% 49.68% 44.17% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,906,021 1,958,842 1,920,861 1,883,136 1,866,829 1,935,940 1,800,566 3.87%
NOSH 327,903 327,903 327,903 327,903 327,903 327,903 327,903 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.26% 10.86% 12.59% 14.13% 14.67% 12.47% 10.77% -
ROE 11.07% 9.09% 11.21% 12.84% 15.64% 11.49% 9.94% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 784.17 684.78 720.09 718.06 837.82 789.25 749.87 3.03%
EPS 67.07 56.65 68.50 76.92 92.87 70.79 56.94 11.56%
DPS 52.00 52.00 52.00 52.00 35.17 35.17 25.17 62.42%
NAPS 6.06 6.23 6.11 5.99 5.94 6.16 5.73 3.81%
Adjusted Per Share Value based on latest NOSH - 327,903
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 752.18 656.63 690.39 688.44 803.01 756.45 718.61 3.09%
EPS 64.33 54.32 65.68 73.75 89.01 67.85 54.56 11.64%
DPS 49.86 49.86 49.84 49.84 33.71 33.71 24.10 62.58%
NAPS 5.8128 5.9738 5.858 5.743 5.6932 5.904 5.4912 3.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 8.71 9.10 9.18 8.86 9.22 9.39 8.89 -
P/RPS 1.11 1.33 1.27 1.23 1.10 1.19 1.19 -4.54%
P/EPS 12.99 16.06 13.40 11.52 9.93 13.26 15.61 -11.55%
EY 7.70 6.22 7.46 8.68 10.07 7.54 6.40 13.15%
DY 5.97 5.71 5.66 5.87 3.81 3.75 2.83 64.70%
P/NAPS 1.44 1.46 1.50 1.48 1.55 1.52 1.55 -4.80%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 25/05/22 23/02/22 22/11/21 20/09/21 28/05/21 26/02/21 -
Price 9.30 8.99 9.70 9.00 8.90 9.52 8.18 -
P/RPS 1.19 1.31 1.35 1.25 1.06 1.21 1.09 6.04%
P/EPS 13.87 15.87 14.16 11.70 9.58 13.45 14.37 -2.33%
EY 7.21 6.30 7.06 8.55 10.44 7.44 6.96 2.38%
DY 5.59 5.78 5.36 5.78 3.95 3.69 3.08 48.95%
P/NAPS 1.53 1.44 1.59 1.50 1.50 1.55 1.43 4.62%

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