[HLIND] QoQ TTM Result on 31-Dec-2013 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Jan-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Dec-2013 [#2]

Profit Trend

QoQ- 6.18%

YoY- 50.4%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	2,066,438	2,058,480	2,058,006	2,105,145	2,157,514	2,197,216	2,245,916	-5.39%
YoY %	0.39%	0.02%	-2.24%	-2.43%	-1.81%	-2.17%	-	-
Horiz. %	92.01%	91.65%	91.63%	93.73%	96.06%	97.83%	100.00%	-
PBT	256,271	237,677	235,025	238,625	229,920	218,162	218,843	11.08%
YoY %	7.82%	1.13%	-1.51%	3.79%	5.39%	-0.31%	-	-
Horiz. %	117.10%	108.61%	107.39%	109.04%	105.06%	99.69%	100.00%	-
Tax	-35,856	-29,707	-19,206	-23,050	-23,359	-26,007	-51,031	-20.94%
YoY %	-20.70%	-54.68%	16.68%	1.32%	10.18%	49.04%	-	-
Horiz. %	70.26%	58.21%	37.64%	45.17%	45.77%	50.96%	100.00%	-
NP	220,415	207,970	215,819	215,575	206,561	192,155	167,812	19.91%
YoY %	5.98%	-3.64%	0.11%	4.36%	7.50%	14.51%	-	-
Horiz. %	131.35%	123.93%	128.61%	128.46%	123.09%	114.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,597	167,502	174,145	173,195	163,113	147,591	126,452	26.32%
YoY %	7.22%	-3.81%	0.55%	6.18%	10.52%	16.72%	-	-
Horiz. %	142.03%	132.46%	137.72%	136.97%	128.99%	116.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.99%	12.50%	8.17%	9.66%	10.16%	11.92%	23.32%	-
YoY %	11.92%	53.00%	-15.42%	-4.92%	-14.77%	-48.89%	-	-
Horiz. %	59.99%	53.60%	35.03%	41.42%	43.57%	51.11%	100.00%	-
Total Cost	1,846,023	1,850,510	1,842,187	1,889,570	1,950,953	2,005,061	2,078,104	-7.58%
YoY %	-0.24%	0.45%	-2.51%	-3.15%	-2.70%	-3.51%	-	-
Horiz. %	88.83%	89.05%	88.65%	90.93%	93.88%	96.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,700	1,261,170	1,267,051	1,220,700	1,208,633	1,168,975	1,134,632	10.25%
YoY %	4.17%	-0.46%	3.80%	1.00%	3.39%	3.03%	-	-
Horiz. %	115.78%	111.15%	111.67%	107.59%	106.52%	103.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	83,248	77,075	77,075	80,164	80,164	80,144	80,144	2.56%
YoY %	8.01%	0.00%	-3.85%	0.00%	0.02%	0.00%	-	-
Horiz. %	103.87%	96.17%	96.17%	100.02%	100.02%	100.00%	100.00%	-
Div Payout %	46.35%	46.01%	44.26%	46.29%	49.15%	54.30%	63.38%	-
YoY %	0.74%	3.95%	-4.39%	-5.82%	-9.48%	-14.33%	-	-
Horiz. %	73.13%	72.59%	69.83%	73.04%	77.55%	85.67%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	1,313,700	1,261,170	1,267,051	1,220,700	1,208,633	1,168,975	1,134,632	10.25%
YoY %	4.17%	-0.46%	3.80%	1.00%	3.39%	3.03%	-	-
Horiz. %	115.78%	111.15%	111.67%	107.59%	106.52%	103.03%	100.00%	-
NOSH	308,380	308,354	308,285	308,257	308,324	308,436	308,324	0.01%
YoY %	0.01%	0.02%	0.01%	-0.02%	-0.04%	0.04%	-	-
Horiz. %	100.02%	100.01%	99.99%	99.98%	100.00%	100.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	10.67%	10.10%	10.49%	10.24%	9.57%	8.75%	7.47%	-
YoY %	5.64%	-3.72%	2.44%	7.00%	9.37%	17.14%	-	-
Horiz. %	142.84%	135.21%	140.43%	137.08%	128.11%	117.14%	100.00%	-
ROE	13.67%	13.28%	13.74%	14.19%	13.50%	12.63%	11.14%	-
YoY %	2.94%	-3.35%	-3.17%	5.11%	6.89%	13.38%	-	-
Horiz. %	122.71%	119.21%	123.34%	127.38%	121.18%	113.38%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	670.09	667.57	667.57	682.92	699.75	712.37	728.43	-5.40%
YoY %	0.38%	0.00%	-2.25%	-2.41%	-1.77%	-2.20%	-	-
Horiz. %	91.99%	91.65%	91.65%	93.75%	96.06%	97.80%	100.00%	-
EPS	58.24	54.32	56.49	56.19	52.90	47.85	41.01	26.31%
YoY %	7.22%	-3.84%	0.53%	6.22%	10.55%	16.68%	-	-
Horiz. %	142.01%	132.46%	137.75%	137.02%	128.99%	116.68%	100.00%	-
DPS	27.00	25.00	25.00	26.00	26.00	26.00	26.00	2.54%
YoY %	8.00%	0.00%	-3.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.85%	96.15%	96.15%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.26	4.09	4.11	3.96	3.92	3.79	3.68	10.23%
YoY %	4.16%	-0.49%	3.79%	1.02%	3.43%	2.99%	-	-
Horiz. %	115.76%	111.14%	111.68%	107.61%	106.52%	102.99%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 308,257
RPS	630.20	627.77	627.63	642.00	657.97	670.08	684.93	-5.39%
YoY %	0.39%	0.02%	-2.24%	-2.43%	-1.81%	-2.17%	-	-
Horiz. %	92.01%	91.65%	91.63%	93.73%	96.06%	97.83%	100.00%	-
EPS	54.77	51.08	53.11	52.82	49.74	45.01	38.56	26.33%
YoY %	7.22%	-3.82%	0.55%	6.19%	10.51%	16.73%	-	-
Horiz. %	142.04%	132.47%	137.73%	136.98%	128.99%	116.73%	100.00%	-
DPS	25.39	23.51	23.51	24.45	24.45	24.44	24.44	2.57%
YoY %	8.00%	0.00%	-3.84%	0.00%	0.04%	0.00%	-	-
Horiz. %	103.89%	96.19%	96.19%	100.04%	100.04%	100.00%	100.00%	-
NAPS	4.0064	3.8462	3.8641	3.7227	3.6859	3.565	3.4603	10.25%
YoY %	4.17%	-0.46%	3.80%	1.00%	3.39%	3.03%	-	-
Horiz. %	115.78%	111.15%	111.67%	107.58%	106.52%	103.03%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	8.42	6.68	6.47	4.84	5.42	4.52	4.30	-
P/RPS	1.26	1.00	0.97	0.71	0.77	0.63	0.59	65.75%
YoY %	26.00%	3.09%	36.62%	-7.79%	22.22%	6.78%	-	-
Horiz. %	213.56%	169.49%	164.41%	120.34%	130.51%	106.78%	100.00%	-
P/EPS	14.46	12.30	11.45	8.61	10.25	9.45	10.48	23.91%
YoY %	17.56%	7.42%	32.98%	-16.00%	8.47%	-9.83%	-	-
Horiz. %	137.98%	117.37%	109.26%	82.16%	97.81%	90.17%	100.00%	-
EY	6.92	8.13	8.73	11.61	9.76	10.59	9.54	-19.25%
YoY %	-14.88%	-6.87%	-24.81%	18.95%	-7.84%	11.01%	-	-
Horiz. %	72.54%	85.22%	91.51%	121.70%	102.31%	111.01%	100.00%	-
DY	3.21	3.74	3.86	5.37	4.80	5.75	6.05	-34.43%
YoY %	-14.17%	-3.11%	-28.12%	11.88%	-16.52%	-4.96%	-	-
Horiz. %	53.06%	61.82%	63.80%	88.76%	79.34%	95.04%	100.00%	-
P/NAPS	1.98	1.63	1.57	1.22	1.38	1.19	1.17	41.96%
YoY %	21.47%	3.82%	28.69%	-11.59%	15.97%	1.71%	-	-
Horiz. %	169.23%	139.32%	134.19%	104.27%	117.95%	101.71%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	11/11/14	25/08/14	28/04/14	28/01/14	22/11/13	26/08/13	30/04/13	-
Price	4.62	7.08	6.50	5.31	5.19	5.15	4.23	-
P/RPS	0.69	1.06	0.97	0.78	0.74	0.72	0.58	12.26%
YoY %	-34.91%	9.28%	24.36%	5.41%	2.78%	24.14%	-	-
Horiz. %	118.97%	182.76%	167.24%	134.48%	127.59%	124.14%	100.00%	-
P/EPS	7.93	13.03	11.51	9.45	9.81	10.76	10.31	-16.03%
YoY %	-39.14%	13.21%	21.80%	-3.67%	-8.83%	4.36%	-	-
Horiz. %	76.92%	126.38%	111.64%	91.66%	95.15%	104.36%	100.00%	-
EY	12.61	7.67	8.69	10.58	10.19	9.29	9.70	19.09%
YoY %	64.41%	-11.74%	-17.86%	3.83%	9.69%	-4.23%	-	-
Horiz. %	130.00%	79.07%	89.59%	109.07%	105.05%	95.77%	100.00%	-
DY	5.84	3.53	3.85	4.90	5.01	5.05	6.15	-3.38%
YoY %	65.44%	-8.31%	-21.43%	-2.20%	-0.79%	-17.89%	-	-
Horiz. %	94.96%	57.40%	62.60%	79.67%	81.46%	82.11%	100.00%	-
P/NAPS	1.08	1.73	1.58	1.34	1.32	1.36	1.15	-4.09%
YoY %	-37.57%	9.49%	17.91%	1.52%	-2.94%	18.26%	-	-
Horiz. %	93.91%	150.43%	137.39%	116.52%	114.78%	118.26%	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

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

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