[HLIND] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

12-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- -16.26%

YoY- -14.43%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	1,107,980	2,610,640	3,108,952	2,691,656	2,517,704	2,263,016	2,076,476	-9.93%
YoY %	-57.56%	-16.03%	15.50%	6.91%	11.25%	8.98%	-	-
Horiz. %	53.36%	125.72%	149.72%	129.63%	121.25%	108.98%	100.00%	-
PBT	25,092	372,116	436,276	431,372	470,176	365,764	267,796	-32.58%
YoY %	-93.26%	-14.71%	1.14%	-8.25%	28.55%	36.58%	-	-
Horiz. %	9.37%	138.96%	162.91%	161.08%	175.57%	136.58%	100.00%	-
Tax	-8,960	-86,732	-96,752	-79,272	-72,296	-56,528	-50,876	-25.11%
YoY %	89.67%	10.36%	-22.05%	-9.65%	-27.89%	-11.11%	-	-
Horiz. %	17.61%	170.48%	190.17%	155.81%	142.10%	111.11%	100.00%	-
NP	16,132	285,384	339,524	352,100	397,880	309,236	216,920	-35.12%
YoY %	-94.35%	-15.95%	-3.57%	-11.51%	28.67%	42.56%	-	-
Horiz. %	7.44%	131.56%	156.52%	162.32%	183.42%	142.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,648	202,896	253,404	280,184	327,436	259,064	179,288	-50.43%
YoY %	-98.69%	-19.93%	-9.56%	-14.43%	26.39%	44.50%	-	-
Horiz. %	1.48%	113.17%	141.34%	156.28%	182.63%	144.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.71%	23.31%	22.18%	18.38%	15.38%	15.45%	19.00%	-
YoY %	53.20%	5.09%	20.67%	19.51%	-0.45%	-18.68%	-	-
Horiz. %	187.95%	122.68%	116.74%	96.74%	80.95%	81.32%	100.00%	-
Total Cost	1,091,848	2,325,256	2,769,428	2,339,556	2,119,824	1,953,780	1,859,556	-8.48%
YoY %	-53.04%	-16.04%	18.37%	10.37%	8.50%	5.07%	-	-
Horiz. %	58.72%	125.04%	148.93%	125.81%	114.00%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,883,136	1,740,861	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	6.98%
YoY %	8.17%	2.86%	10.31%	13.13%	-1.45%	9.61%	-	-
Horiz. %	149.99%	138.66%	134.80%	122.20%	108.02%	109.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	213,778	2,136	213,515	188,247	185,775	185,133	160,409	4.89%
YoY %	9,908.33%	-99.00%	13.42%	1.33%	0.35%	15.41%	-	-
Horiz. %	133.27%	1.33%	133.11%	117.35%	115.81%	115.41%	100.00%	-
Div Payout %	8,073.20%	1.05%	84.26%	67.19%	56.74%	71.46%	89.47%	-
YoY %	768,776.19%	-98.75%	25.41%	18.42%	-20.60%	-20.13%	-	-
Horiz. %	9,023.36%	1.17%	94.18%	75.10%	63.42%	79.87%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	1,883,136	1,740,861	1,692,422	1,534,213	1,356,161	1,376,161	1,255,509	6.98%
YoY %	8.17%	2.86%	10.31%	13.13%	-1.45%	9.61%	-	-
Horiz. %	149.99%	138.66%	134.80%	122.20%	108.02%	109.61%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,905	308,556	308,479	1.02%
YoY %	0.00%	0.00%	0.00%	-0.00%	6.27%	0.02%	-	-
Horiz. %	106.30%	106.30%	106.30%	106.30%	106.30%	100.02%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	1.46%	10.93%	10.92%	13.08%	15.80%	13.66%	10.45%	-
YoY %	-86.64%	0.09%	-16.51%	-17.22%	15.67%	30.72%	-	-
Horiz. %	13.97%	104.59%	104.50%	125.17%	151.20%	130.72%	100.00%	-
ROE	0.14%	11.65%	14.97%	18.26%	24.14%	18.83%	14.28%	-
YoY %	-98.80%	-22.18%	-18.02%	-24.36%	28.20%	31.86%	-	-
Horiz. %	0.98%	81.58%	104.83%	127.87%	169.05%	131.86%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	352.43	830.79	990.13	857.91	813.14	733.42	673.13	-10.21%
YoY %	-57.58%	-16.09%	15.41%	5.51%	10.87%	8.96%	-	-
Horiz. %	52.36%	123.42%	147.09%	127.45%	120.80%	108.96%	100.00%	-
EPS	0.84	64.56	80.72	89.32	105.76	83.96	58.12	-50.61%
YoY %	-98.70%	-20.02%	-9.63%	-15.54%	25.96%	44.46%	-	-
Horiz. %	1.45%	111.08%	138.89%	153.68%	181.97%	144.46%	100.00%	-
DPS	68.00	0.68	68.00	60.00	60.00	60.00	52.00	4.56%
YoY %	9,900.00%	-99.00%	13.33%	0.00%	0.00%	15.38%	-	-
Horiz. %	130.77%	1.31%	130.77%	115.38%	115.38%	115.38%	100.00%	-
NAPS	5.99	5.54	5.39	4.89	4.38	4.46	4.07	6.64%
YoY %	8.12%	2.78%	10.22%	11.64%	-1.79%	9.58%	-	-
Horiz. %	147.17%	136.12%	132.43%	120.15%	107.62%	109.58%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	337.90	796.16	948.13	820.87	767.82	690.15	633.26	-9.93%
YoY %	-57.56%	-16.03%	15.50%	6.91%	11.25%	8.98%	-	-
Horiz. %	53.36%	125.72%	149.72%	129.63%	121.25%	108.98%	100.00%	-
EPS	0.81	61.88	77.28	85.45	99.86	79.01	54.68	-50.41%
YoY %	-98.69%	-19.93%	-9.56%	-14.43%	26.39%	44.50%	-	-
Horiz. %	1.48%	113.17%	141.33%	156.27%	182.63%	144.50%	100.00%	-
DPS	65.20	0.65	65.12	57.41	56.66	56.46	48.92	4.89%
YoY %	9,930.77%	-99.00%	13.43%	1.32%	0.35%	15.41%	-	-
Horiz. %	133.28%	1.33%	133.12%	117.35%	115.82%	115.41%	100.00%	-
NAPS	5.743	5.3091	5.1614	4.6789	4.1359	4.1969	3.8289	6.98%
YoY %	8.17%	2.86%	10.31%	13.13%	-1.45%	9.61%	-	-
Horiz. %	149.99%	138.66%	134.80%	122.20%	108.02%	109.61%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	8.86	7.49	10.32	10.64	9.40	9.25	5.70	-
P/RPS	2.51	0.90	1.04	1.24	1.16	1.26	0.85	19.75%
YoY %	178.89%	-13.46%	-16.13%	6.90%	-7.94%	48.24%	-	-
Horiz. %	295.29%	105.88%	122.35%	145.88%	136.47%	148.24%	100.00%	-
P/EPS	1,051.89	11.60	12.79	11.91	8.89	11.02	9.81	117.80%
YoY %	8,968.02%	-9.30%	7.39%	33.97%	-19.33%	12.33%	-	-
Horiz. %	10,722.63%	118.25%	130.38%	121.41%	90.62%	112.33%	100.00%	-
EY	0.10	8.62	7.82	8.39	11.25	9.08	10.20	-53.70%
YoY %	-98.84%	10.23%	-6.79%	-25.42%	23.90%	-10.98%	-	-
Horiz. %	0.98%	84.51%	76.67%	82.25%	110.29%	89.02%	100.00%	-
DY	7.67	0.09	6.59	5.64	6.38	6.49	9.12	-2.84%
YoY %	8,422.22%	-98.63%	16.84%	-11.60%	-1.69%	-28.84%	-	-
Horiz. %	84.10%	0.99%	72.26%	61.84%	69.96%	71.16%	100.00%	-
P/NAPS	1.48	1.35	1.91	2.18	2.15	2.07	1.40	0.92%
YoY %	9.63%	-29.32%	-12.39%	1.40%	3.86%	47.86%	-	-
Horiz. %	105.71%	96.43%	136.43%	155.71%	153.57%	147.86%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	22/11/21	24/11/20	26/11/19	12/11/18	09/11/17	08/11/16	17/11/15	-
Price	9.00	8.24	10.64	10.56	9.80	9.65	6.20	-
P/RPS	2.55	0.99	1.07	1.23	1.21	1.32	0.92	18.50%
YoY %	157.58%	-7.48%	-13.01%	1.65%	-8.33%	43.48%	-	-
Horiz. %	277.17%	107.61%	116.30%	133.70%	131.52%	143.48%	100.00%	-
P/EPS	1,068.51	12.76	13.18	11.82	9.27	11.49	10.67	115.34%
YoY %	8,273.90%	-3.19%	11.51%	27.51%	-19.32%	7.69%	-	-
Horiz. %	10,014.15%	119.59%	123.52%	110.78%	86.88%	107.69%	100.00%	-
EY	0.09	7.84	7.58	8.46	10.79	8.70	9.37	-53.86%
YoY %	-98.85%	3.43%	-10.40%	-21.59%	24.02%	-7.15%	-	-
Horiz. %	0.96%	83.67%	80.90%	90.29%	115.15%	92.85%	100.00%	-
DY	7.56	0.08	6.39	5.68	6.12	6.22	8.39	-1.71%
YoY %	9,350.00%	-98.75%	12.50%	-7.19%	-1.61%	-25.86%	-	-
Horiz. %	90.11%	0.95%	76.16%	67.70%	72.94%	74.14%	100.00%	-
P/NAPS	1.50	1.49	1.97	2.16	2.24	2.16	1.52	-0.22%
YoY %	0.67%	-24.37%	-8.80%	-3.57%	3.70%	42.11%	-	-
Horiz. %	98.68%	98.03%	129.61%	142.11%	147.37%	142.11%	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