[HLIND] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

21-Apr-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

31-Mar-2015 [#3]

Profit Trend

QoQ- 3.29%

YoY- 4.67%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	2,532,482	2,284,137	2,156,034	2,148,130	2,029,545	2,215,158	2,117,436	3.02%
YoY %	10.87%	5.94%	0.37%	5.84%	-8.38%	4.62%	-	-
Horiz. %	119.60%	107.87%	101.82%	101.45%	95.85%	104.62%	100.00%	-
PBT	443,266	380,029	327,793	307,262	235,113	212,629	204,673	13.73%
YoY %	16.64%	15.94%	6.68%	30.69%	10.57%	3.89%	-	-
Horiz. %	216.57%	185.68%	160.15%	150.12%	114.87%	103.89%	100.00%	-
Tax	-70,445	-55,352	-51,797	-88,232	-31,033	-40,101	-32,968	13.48%
YoY %	-27.27%	-6.86%	41.29%	-184.32%	22.61%	-21.64%	-	-
Horiz. %	213.68%	167.90%	157.11%	267.63%	94.13%	121.64%	100.00%	-
NP	372,821	324,677	275,996	219,030	204,080	172,528	171,705	13.78%
YoY %	14.83%	17.64%	26.01%	7.33%	18.29%	0.48%	-	-
Horiz. %	217.13%	189.09%	160.74%	127.56%	118.86%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	304,053	276,874	236,970	173,094	165,365	129,960	137,324	14.15%
YoY %	9.82%	16.84%	36.90%	4.67%	27.24%	-5.36%	-	-
Horiz. %	221.41%	201.62%	172.56%	126.05%	120.42%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.89%	14.57%	15.80%	28.72%	13.20%	18.86%	16.11%	-
YoY %	9.06%	-7.78%	-44.99%	117.58%	-30.01%	17.07%	-	-
Horiz. %	98.63%	90.44%	98.08%	178.27%	81.94%	117.07%	100.00%	-
Total Cost	2,159,661	1,959,460	1,880,038	1,929,100	1,825,465	2,042,630	1,945,730	1.75%
YoY %	10.22%	4.22%	-2.54%	5.68%	-10.63%	4.98%	-	-
Horiz. %	110.99%	100.71%	96.62%	99.15%	93.82%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,413,545	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	3.26%
YoY %	-4.29%	11.89%	10.89%	-6.08%	11.69%	-2.65%	-	-
Horiz. %	121.27%	126.70%	113.24%	102.11%	108.73%	97.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	194,259	185,382	172,701	119,233	102,787	106,895	94,566	12.74%
YoY %	4.79%	7.34%	44.84%	16.00%	-3.84%	13.04%	-	-
Horiz. %	205.42%	196.03%	182.62%	126.08%	108.69%	113.04%	100.00%	-
Div Payout %	63.89%	66.96%	72.88%	68.88%	62.16%	82.25%	68.86%	-
YoY %	-4.58%	-8.12%	5.81%	10.81%	-24.43%	19.45%	-	-
Horiz. %	92.78%	97.24%	105.84%	100.03%	90.27%	119.45%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,413,545	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	3.26%
YoY %	-4.29%	11.89%	10.89%	-6.08%	11.69%	-2.65%	-	-
Horiz. %	121.27%	126.70%	113.24%	102.11%	108.73%	97.35%	100.00%	-
NOSH	327,903	327,905	308,394	308,363	308,363	308,351	308,370	1.02%
YoY %	-0.00%	6.33%	0.01%	0.00%	0.00%	-0.01%	-	-
Horiz. %	106.33%	106.33%	100.01%	100.00%	100.00%	99.99%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	14.72%	14.21%	12.80%	10.20%	10.06%	7.79%	8.11%	-
YoY %	3.59%	11.02%	25.49%	1.39%	29.14%	-3.95%	-	-
Horiz. %	181.50%	175.22%	157.83%	125.77%	124.04%	96.05%	100.00%	-
ROE	21.51%	18.75%	17.95%	14.54%	13.05%	11.45%	11.78%	-
YoY %	14.72%	4.46%	23.45%	11.42%	13.97%	-2.80%	-	-
Horiz. %	182.60%	159.17%	152.38%	123.43%	110.78%	97.20%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	816.96	739.27	699.11	696.62	658.17	718.39	686.65	2.93%
YoY %	10.51%	5.74%	0.36%	5.84%	-8.38%	4.62%	-	-
Horiz. %	118.98%	107.66%	101.81%	101.45%	95.85%	104.62%	100.00%	-
EPS	98.13	89.69	76.84	56.13	53.63	42.15	44.53	14.06%
YoY %	9.41%	16.72%	36.90%	4.66%	27.24%	-5.34%	-	-
Horiz. %	220.37%	201.41%	172.56%	126.05%	120.44%	94.66%	100.00%	-
DPS	62.67	60.00	56.00	38.67	33.33	34.67	30.67	12.64%
YoY %	4.45%	7.14%	44.82%	16.02%	-3.87%	13.04%	-	-
Horiz. %	204.34%	195.63%	182.59%	126.08%	108.67%	113.04%	100.00%	-
NAPS	4.56	4.78	4.28	3.86	4.11	3.68	3.78	3.17%
YoY %	-4.60%	11.68%	10.88%	-6.08%	11.68%	-2.65%	-	-
Horiz. %	120.63%	126.46%	113.23%	102.12%	108.73%	97.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 308,318
RPS	772.33	696.59	657.52	655.11	618.95	675.55	645.75	3.02%
YoY %	10.87%	5.94%	0.37%	5.84%	-8.38%	4.61%	-	-
Horiz. %	119.60%	107.87%	101.82%	101.45%	95.85%	104.61%	100.00%	-
EPS	92.73	84.44	72.27	52.79	50.43	39.63	41.88	14.15%
YoY %	9.82%	16.84%	36.90%	4.68%	27.25%	-5.37%	-	-
Horiz. %	221.42%	201.62%	172.56%	126.05%	120.42%	94.63%	100.00%	-
DPS	59.24	56.54	52.67	36.36	31.35	32.60	28.84	12.74%
YoY %	4.78%	7.35%	44.86%	15.98%	-3.83%	13.04%	-	-
Horiz. %	205.41%	196.05%	182.63%	126.07%	108.70%	113.04%	100.00%	-
NAPS	4.3109	4.504	4.0254	3.63	3.8651	3.4606	3.5548	3.26%
YoY %	-4.29%	11.89%	10.89%	-6.08%	11.69%	-2.65%	-	-
Horiz. %	121.27%	126.70%	113.24%	102.12%	108.73%	97.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	10.88	9.37	6.82	4.48	6.47	4.30	4.03	-
P/RPS	1.33	1.27	0.98	0.64	0.98	0.60	0.59	14.50%
YoY %	4.72%	29.59%	53.12%	-34.69%	63.33%	1.69%	-	-
Horiz. %	225.42%	215.25%	166.10%	108.47%	166.10%	101.69%	100.00%	-
P/EPS	11.09	10.46	8.88	7.98	12.06	10.20	9.05	3.44%
YoY %	6.02%	17.79%	11.28%	-33.83%	18.24%	12.71%	-	-
Horiz. %	122.54%	115.58%	98.12%	88.18%	133.26%	112.71%	100.00%	-
EY	9.02	9.56	11.27	12.53	8.29	9.80	11.05	-3.32%
YoY %	-5.65%	-15.17%	-10.06%	51.15%	-15.41%	-11.31%	-	-
Horiz. %	81.63%	86.52%	101.99%	113.39%	75.02%	88.69%	100.00%	-
DY	5.76	6.40	8.21	8.63	5.15	8.06	7.61	-4.53%
YoY %	-10.00%	-22.05%	-4.87%	67.57%	-36.10%	5.91%	-	-
Horiz. %	75.69%	84.10%	107.88%	113.40%	67.67%	105.91%	100.00%	-
P/NAPS	2.39	1.96	1.59	1.16	1.57	1.17	1.07	14.32%
YoY %	21.94%	23.27%	37.07%	-26.11%	34.19%	9.35%	-	-
Horiz. %	223.36%	183.18%	148.60%	108.41%	146.73%	109.35%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	24/04/18	25/04/17	19/04/16	21/04/15	28/04/14	30/04/13	26/04/12	-
Price	11.00	9.75	6.84	4.80	6.50	4.23	4.16	-
P/RPS	1.35	1.32	0.98	0.69	0.99	0.59	0.61	14.14%
YoY %	2.27%	34.69%	42.03%	-30.30%	67.80%	-3.28%	-	-
Horiz. %	221.31%	216.39%	160.66%	113.11%	162.30%	96.72%	100.00%	-
P/EPS	11.21	10.88	8.90	8.55	12.12	10.04	9.34	3.08%
YoY %	3.03%	22.25%	4.09%	-29.46%	20.72%	7.49%	-	-
Horiz. %	120.02%	116.49%	95.29%	91.54%	129.76%	107.49%	100.00%	-
EY	8.92	9.19	11.23	11.69	8.25	9.96	10.70	-2.98%
YoY %	-2.94%	-18.17%	-3.93%	41.70%	-17.17%	-6.92%	-	-
Horiz. %	83.36%	85.89%	104.95%	109.25%	77.10%	93.08%	100.00%	-
DY	5.70	6.15	8.19	8.06	5.13	8.20	7.37	-4.19%
YoY %	-7.32%	-24.91%	1.61%	57.12%	-37.44%	11.26%	-	-
Horiz. %	77.34%	83.45%	111.13%	109.36%	69.61%	111.26%	100.00%	-
P/NAPS	2.41	2.04	1.60	1.24	1.58	1.15	1.10	13.95%
YoY %	18.14%	27.50%	29.03%	-21.52%	37.39%	4.55%	-	-
Horiz. %	219.09%	185.45%	145.45%	112.73%	143.64%	104.55%	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