[HLIND] QoQ TTM Result on 31-Dec-2018 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

18-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- 1.18%

YoY- 142.88%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	2,854,706	2,750,382	2,672,891	2,616,990	2,546,454	2,502,966	2,468,374	10.16%
YoY %	3.79%	2.90%	2.14%	2.77%	1.74%	1.40%	-	-
Horiz. %	115.65%	111.42%	108.29%	106.02%	103.16%	101.40%	100.00%	-
PBT	502,000	500,774	505,482	464,447	454,696	464,397	239,736	63.60%
YoY %	0.24%	-0.93%	8.84%	2.14%	-2.09%	93.71%	-	-
Horiz. %	209.40%	208.89%	210.85%	193.73%	189.67%	193.71%	100.00%	-
Tax	-95,847	-91,477	-75,034	-66,868	-63,789	-62,045	-52,670	48.99%
YoY %	-4.78%	-21.91%	-12.21%	-4.83%	-2.81%	-17.80%	-	-
Horiz. %	181.98%	173.68%	142.46%	126.96%	121.11%	117.80%	100.00%	-
NP	406,153	409,297	430,448	397,579	390,907	402,352	187,066	67.59%
YoY %	-0.77%	-4.91%	8.27%	1.71%	-2.84%	115.09%	-	-
Horiz. %	217.12%	218.80%	230.10%	212.53%	208.97%	215.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,390	327,085	353,735	326,575	322,780	334,593	123,470	88.72%
YoY %	-2.05%	-7.53%	8.32%	1.18%	-3.53%	170.99%	-	-
Horiz. %	259.49%	264.91%	286.49%	264.50%	261.42%	270.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.09%	18.27%	14.84%	14.40%	14.03%	13.36%	21.97%	-
YoY %	4.49%	23.11%	3.06%	2.64%	5.01%	-39.19%	-	-
Horiz. %	86.89%	83.16%	67.55%	65.54%	63.86%	60.81%	100.00%	-
Total Cost	2,448,553	2,341,085	2,242,443	2,219,411	2,155,547	2,100,614	2,281,308	4.82%
YoY %	4.59%	4.40%	1.04%	2.96%	2.62%	-7.92%	-	-
Horiz. %	107.33%	102.62%	98.30%	97.29%	94.49%	92.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,692,422	1,626,483	1,657,407	1,566,550	1,534,213	1,471,498	1,413,545	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.06%	117.25%	110.82%	108.54%	104.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	163,244	156,927	156,927	146,257	146,257	145,640	145,640	7.89%
YoY %	4.03%	0.00%	7.30%	0.00%	0.42%	0.00%	-	-
Horiz. %	112.09%	107.75%	107.75%	100.42%	100.42%	100.00%	100.00%	-
Div Payout %	50.95%	47.98%	44.36%	44.79%	45.31%	43.53%	117.96%	-
YoY %	6.19%	8.16%	-0.96%	-1.15%	4.09%	-63.10%	-	-
Horiz. %	43.19%	40.67%	37.61%	37.97%	38.41%	36.90%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,692,422	1,626,483	1,657,407	1,566,550	1,534,213	1,471,498	1,413,545	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.06%	117.25%	110.82%	108.54%	104.10%	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	14.23%	14.88%	16.10%	15.19%	15.35%	16.08%	7.58%	-
YoY %	-4.37%	-7.58%	5.99%	-1.04%	-4.54%	112.14%	-	-
Horiz. %	187.73%	196.31%	212.40%	200.40%	202.51%	212.14%	100.00%	-
ROE	18.93%	20.11%	21.34%	20.85%	21.04%	22.74%	8.73%	-
YoY %	-5.87%	-5.76%	2.35%	-0.90%	-7.48%	160.48%	-	-
Horiz. %	216.84%	230.36%	244.44%	238.83%	241.01%	260.48%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	909.16	875.94	851.50	833.60	811.63	801.15	796.28	9.23%
YoY %	3.79%	2.87%	2.15%	2.71%	1.31%	0.61%	-	-
Horiz. %	114.18%	110.00%	106.93%	104.69%	101.93%	100.61%	100.00%	-
EPS	102.04	104.17	112.69	104.03	102.88	107.10	39.83	87.12%
YoY %	-2.04%	-7.56%	8.32%	1.12%	-3.94%	168.89%	-	-
Horiz. %	256.19%	261.54%	282.93%	261.19%	258.30%	268.89%	100.00%	-
DPS	52.00	50.00	50.00	47.00	47.00	47.00	47.00	6.96%
YoY %	4.00%	0.00%	6.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.64%	106.38%	106.38%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.39	5.18	5.28	4.99	4.89	4.71	4.56	11.78%
YoY %	4.05%	-1.89%	5.81%	2.04%	3.82%	3.29%	-	-
Horiz. %	118.20%	113.60%	115.79%	109.43%	107.24%	103.29%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	870.59	838.78	815.15	798.10	776.59	763.33	752.78	10.16%
YoY %	3.79%	2.90%	2.14%	2.77%	1.74%	1.40%	-	-
Horiz. %	115.65%	111.42%	108.29%	106.02%	103.16%	101.40%	100.00%	-
EPS	97.71	99.75	107.88	99.60	98.44	102.04	37.65	88.74%
YoY %	-2.05%	-7.54%	8.31%	1.18%	-3.53%	171.02%	-	-
Horiz. %	259.52%	264.94%	286.53%	264.54%	261.46%	271.02%	100.00%	-
DPS	49.78	47.86	47.86	44.60	44.60	44.42	44.42	7.88%
YoY %	4.01%	0.00%	7.31%	0.00%	0.41%	0.00%	-	-
Horiz. %	112.07%	107.74%	107.74%	100.41%	100.41%	100.00%	100.00%	-
NAPS	5.1614	4.9603	5.0546	4.7775	4.6789	4.4876	4.3109	12.74%
YoY %	4.05%	-1.87%	5.80%	2.11%	4.26%	4.10%	-	-
Horiz. %	119.73%	115.06%	117.25%	110.82%	108.54%	104.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	10.32	11.28	9.96	8.50	10.64	11.36	10.88	-
P/RPS	1.14	1.29	1.17	1.02	1.31	1.42	1.37	-11.52%
YoY %	-11.63%	10.26%	14.71%	-22.14%	-7.75%	3.65%	-	-
Horiz. %	83.21%	94.16%	85.40%	74.45%	95.62%	103.65%	100.00%	-
P/EPS	10.11	10.83	8.84	8.17	10.34	10.61	27.32	-48.42%
YoY %	-6.65%	22.51%	8.20%	-20.99%	-2.54%	-61.16%	-	-
Horiz. %	37.01%	39.64%	32.36%	29.90%	37.85%	38.84%	100.00%	-
EY	9.89	9.23	11.31	12.24	9.67	9.43	3.66	93.88%
YoY %	7.15%	-18.39%	-7.60%	26.58%	2.55%	157.65%	-	-
Horiz. %	270.22%	252.19%	309.02%	334.43%	264.21%	257.65%	100.00%	-
DY	5.04	4.43	5.02	5.53	4.42	4.14	4.32	10.81%
YoY %	13.77%	-11.75%	-9.22%	25.11%	6.76%	-4.17%	-	-
Horiz. %	116.67%	102.55%	116.20%	128.01%	102.31%	95.83%	100.00%	-
P/NAPS	1.91	2.18	1.89	1.70	2.18	2.41	2.39	-13.87%
YoY %	-12.39%	15.34%	11.18%	-22.02%	-9.54%	0.84%	-	-
Horiz. %	79.92%	91.21%	79.08%	71.13%	91.21%	100.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	29/08/19	28/05/19	18/02/19	12/11/18	28/08/18	24/04/18	-
Price	10.64	10.50	10.76	9.42	10.56	11.46	11.00	-
P/RPS	1.17	1.20	1.26	1.13	1.30	1.43	1.38	-10.41%
YoY %	-2.50%	-4.76%	11.50%	-13.08%	-9.09%	3.62%	-	-
Horiz. %	84.78%	86.96%	91.30%	81.88%	94.20%	103.62%	100.00%	-
P/EPS	10.43	10.08	9.55	9.06	10.26	10.70	27.62	-47.72%
YoY %	3.47%	5.55%	5.41%	-11.70%	-4.11%	-61.26%	-	-
Horiz. %	37.76%	36.50%	34.58%	32.80%	37.15%	38.74%	100.00%	-
EY	9.59	9.92	10.47	11.04	9.74	9.35	3.62	91.34%
YoY %	-3.33%	-5.25%	-5.16%	13.35%	4.17%	158.29%	-	-
Horiz. %	264.92%	274.03%	289.23%	304.97%	269.06%	258.29%	100.00%	-
DY	4.89	4.76	4.65	4.99	4.45	4.10	4.27	9.45%
YoY %	2.73%	2.37%	-6.81%	12.13%	8.54%	-3.98%	-	-
Horiz. %	114.52%	111.48%	108.90%	116.86%	104.22%	96.02%	100.00%	-
P/NAPS	1.97	2.03	2.04	1.89	2.16	2.43	2.41	-12.56%
YoY %	-2.96%	-0.49%	7.94%	-12.50%	-11.11%	0.83%	-	-
Horiz. %	81.74%	84.23%	84.65%	78.42%	89.63%	100.83%	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