[HLIND] QoQ TTM Result on 31-Dec-2021 [#2]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

23-Feb-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Dec-2021 [#2]

Profit Trend

QoQ- -10.94%

YoY- 20.37%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	3,073,871	2,466,417	2,153,101	2,263,819	2,257,431	2,633,096	2,480,410	15.35%
YoY %	24.63%	14.55%	-4.89%	0.28%	-14.27%	6.16%	-	-
Horiz. %	123.93%	99.44%	86.80%	91.27%	91.01%	106.16%	100.00%	-
PBT	504,682	376,988	308,639	361,340	385,520	472,276	400,478	16.65%
YoY %	33.87%	22.15%	-14.58%	-6.27%	-18.37%	17.93%	-	-
Horiz. %	126.02%	94.13%	77.07%	90.23%	96.26%	117.93%	100.00%	-
Tax	-125,468	-99,326	-74,742	-76,239	-66,646	-86,089	-91,179	23.69%
YoY %	-26.32%	-32.89%	1.96%	-14.39%	22.58%	5.58%	-	-
Horiz. %	137.61%	108.94%	81.97%	83.61%	73.09%	94.42%	100.00%	-
NP	379,214	277,662	233,897	285,101	318,874	386,187	309,299	14.53%
YoY %	36.57%	18.71%	-17.96%	-10.59%	-17.43%	24.86%	-	-
Horiz. %	122.60%	89.77%	75.62%	92.18%	103.10%	124.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,163	210,944	178,106	215,360	241,820	291,882	222,471	19.90%
YoY %	38.50%	18.44%	-17.30%	-10.94%	-17.15%	31.20%	-	-
Horiz. %	131.33%	94.82%	80.06%	96.80%	108.70%	131.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.86%	26.35%	24.22%	21.10%	17.29%	18.23%	22.77%	-
YoY %	-5.65%	8.79%	14.79%	22.04%	-5.16%	-19.94%	-	-
Horiz. %	109.18%	115.72%	106.37%	92.67%	75.93%	80.06%	100.00%	-
Total Cost	2,694,657	2,188,755	1,919,204	1,978,718	1,938,557	2,246,909	2,171,111	15.47%
YoY %	23.11%	14.04%	-3.01%	2.07%	-13.72%	3.49%	-	-
Horiz. %	124.11%	100.81%	88.40%	91.14%	89.29%	103.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,994,088	1,906,021	1,958,842	1,920,861	1,883,136	1,866,829	1,935,940	1.99%
YoY %	4.62%	-2.70%	1.98%	2.00%	0.87%	-3.57%	-	-
Horiz. %	103.00%	98.45%	101.18%	99.22%	97.27%	96.43%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	172,952	163,491	163,491	163,441	163,441	110,530	110,530	34.74%
YoY %	5.79%	0.00%	0.03%	0.00%	47.87%	0.00%	-	-
Horiz. %	156.48%	147.92%	147.92%	147.87%	147.87%	100.00%	100.00%	-
Div Payout %	59.20%	77.50%	91.79%	75.89%	67.59%	37.87%	49.68%	-
YoY %	-23.61%	-15.57%	20.95%	12.28%	78.48%	-23.77%	-	-
Horiz. %	119.16%	156.00%	184.76%	152.76%	136.05%	76.23%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	1,994,088	1,906,021	1,958,842	1,920,861	1,883,136	1,866,829	1,935,940	1.99%
YoY %	4.62%	-2.70%	1.98%	2.00%	0.87%	-3.57%	-	-
Horiz. %	103.00%	98.45%	101.18%	99.22%	97.27%	96.43%	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%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	12.34%	11.26%	10.86%	12.59%	14.13%	14.67%	12.47%	-
YoY %	9.59%	3.68%	-13.74%	-10.90%	-3.68%	17.64%	-	-
Horiz. %	98.96%	90.30%	87.09%	100.96%	113.31%	117.64%	100.00%	-
ROE	14.65%	11.07%	9.09%	11.21%	12.84%	15.64%	11.49%	-
YoY %	32.34%	21.78%	-18.91%	-12.69%	-17.90%	36.12%	-	-
Horiz. %	127.50%	96.34%	79.11%	97.56%	111.75%	136.12%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	977.31	784.17	684.78	720.09	718.06	837.82	789.25	15.29%
YoY %	24.63%	14.51%	-4.90%	0.28%	-14.29%	6.15%	-	-
Horiz. %	123.83%	99.36%	86.76%	91.24%	90.98%	106.15%	100.00%	-
EPS	92.89	67.07	56.65	68.50	76.92	92.87	70.79	19.83%
YoY %	38.50%	18.39%	-17.30%	-10.95%	-17.17%	31.19%	-	-
Horiz. %	131.22%	94.75%	80.03%	96.77%	108.66%	131.19%	100.00%	-
DPS	55.00	52.00	52.00	52.00	52.00	35.17	35.17	34.69%
YoY %	5.77%	0.00%	0.00%	0.00%	47.85%	0.00%	-	-
Horiz. %	156.38%	147.85%	147.85%	147.85%	147.85%	100.00%	100.00%	-
NAPS	6.34	6.06	6.23	6.11	5.99	5.94	6.16	1.93%
YoY %	4.62%	-2.73%	1.96%	2.00%	0.84%	-3.57%	-	-
Horiz. %	102.92%	98.38%	101.14%	99.19%	97.24%	96.43%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	937.43	752.18	656.63	690.39	688.44	803.01	756.45	15.35%
YoY %	24.63%	14.55%	-4.89%	0.28%	-14.27%	6.16%	-	-
Horiz. %	123.92%	99.44%	86.80%	91.27%	91.01%	106.16%	100.00%	-
EPS	89.10	64.33	54.32	65.68	73.75	89.01	67.85	19.89%
YoY %	38.50%	18.43%	-17.30%	-10.94%	-17.14%	31.19%	-	-
Horiz. %	131.32%	94.81%	80.06%	96.80%	108.70%	131.19%	100.00%	-
DPS	52.74	49.86	49.86	49.84	49.84	33.71	33.71	34.73%
YoY %	5.78%	0.00%	0.04%	0.00%	47.85%	0.00%	-	-
Horiz. %	156.45%	147.91%	147.91%	147.85%	147.85%	100.00%	100.00%	-
NAPS	6.0813	5.8128	5.9738	5.858	5.743	5.6932	5.904	1.99%
YoY %	4.62%	-2.70%	1.98%	2.00%	0.87%	-3.57%	-	-
Horiz. %	103.00%	98.46%	101.18%	99.22%	97.27%	96.43%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	9.09	8.71	9.10	9.18	8.86	9.22	9.39	-
P/RPS	0.93	1.11	1.33	1.27	1.23	1.10	1.19	-15.14%
YoY %	-16.22%	-16.54%	4.72%	3.25%	11.82%	-7.56%	-	-
Horiz. %	78.15%	93.28%	111.76%	106.72%	103.36%	92.44%	100.00%	-
P/EPS	9.79	12.99	16.06	13.40	11.52	9.93	13.26	-18.29%
YoY %	-24.63%	-19.12%	19.85%	16.32%	16.01%	-25.11%	-	-
Horiz. %	73.83%	97.96%	121.12%	101.06%	86.88%	74.89%	100.00%	-
EY	10.22	7.70	6.22	7.46	8.68	10.07	7.54	22.45%
YoY %	32.73%	23.79%	-16.62%	-14.06%	-13.80%	33.55%	-	-
Horiz. %	135.54%	102.12%	82.49%	98.94%	115.12%	133.55%	100.00%	-
DY	6.05	5.97	5.71	5.66	5.87	3.81	3.75	37.51%
YoY %	1.34%	4.55%	0.88%	-3.58%	54.07%	1.60%	-	-
Horiz. %	161.33%	159.20%	152.27%	150.93%	156.53%	101.60%	100.00%	-
P/NAPS	1.43	1.44	1.46	1.50	1.48	1.55	1.52	-3.98%
YoY %	-0.69%	-1.37%	-2.67%	1.35%	-4.52%	1.97%	-	-
Horiz. %	94.08%	94.74%	96.05%	98.68%	97.37%	101.97%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	19/08/22	25/05/22	23/02/22	22/11/21	20/09/21	28/05/21	-
Price	9.22	9.30	8.99	9.70	9.00	8.90	9.52	-
P/RPS	0.94	1.19	1.31	1.35	1.25	1.06	1.21	-15.47%
YoY %	-21.01%	-9.16%	-2.96%	8.00%	17.92%	-12.40%	-	-
Horiz. %	77.69%	98.35%	108.26%	111.57%	103.31%	87.60%	100.00%	-
P/EPS	9.93	13.87	15.87	14.16	11.70	9.58	13.45	-18.29%
YoY %	-28.41%	-12.60%	12.08%	21.03%	22.13%	-28.77%	-	-
Horiz. %	73.83%	103.12%	117.99%	105.28%	86.99%	71.23%	100.00%	-
EY	10.07	7.21	6.30	7.06	8.55	10.44	7.44	22.33%
YoY %	39.67%	14.44%	-10.76%	-17.43%	-18.10%	40.32%	-	-
Horiz. %	135.35%	96.91%	84.68%	94.89%	114.92%	140.32%	100.00%	-
DY	5.97	5.59	5.78	5.36	5.78	3.95	3.69	37.77%
YoY %	6.80%	-3.29%	7.84%	-7.27%	46.33%	7.05%	-	-
Horiz. %	161.79%	151.49%	156.64%	145.26%	156.64%	107.05%	100.00%	-
P/NAPS	1.45	1.53	1.44	1.59	1.50	1.50	1.55	-4.34%
YoY %	-5.23%	6.25%	-9.43%	6.00%	0.00%	-3.23%	-	-
Horiz. %	93.55%	98.71%	92.90%	102.58%	96.77%	96.77%	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