[HLIND] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-Apr-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 58.63%

YoY- 27.24%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Cumulative Result
Revenue	1,713,103	1,617,026	1,611,098	1,522,159	1,661,369	1,588,077	1,265,804	5.16%
YoY %	5.94%	0.37%	5.84%	-8.38%	4.62%	25.46%	-	-
Horiz. %	135.34%	127.75%	127.28%	120.25%	131.25%	125.46%	100.00%	-
PBT	285,022	245,845	230,447	176,335	159,472	153,505	195,296	6.49%
YoY %	15.94%	6.68%	30.69%	10.57%	3.89%	-21.40%	-	-
Horiz. %	145.94%	125.88%	118.00%	90.29%	81.66%	78.60%	100.00%	-
Tax	-41,514	-38,848	-66,174	-23,275	-30,076	-24,726	38,268	-
YoY %	-6.86%	41.29%	-184.31%	22.61%	-21.64%	-164.61%	-	-
Horiz. %	-108.48%	-101.52%	-172.92%	-60.82%	-78.59%	-64.61%	100.00%	-
NP	243,508	206,997	164,273	153,060	129,396	128,779	233,564	0.69%
YoY %	17.64%	26.01%	7.33%	18.29%	0.48%	-44.86%	-	-
Horiz. %	104.26%	88.63%	70.33%	65.53%	55.40%	55.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,656	177,728	129,821	124,024	97,470	102,993	164,434	3.96%
YoY %	16.84%	36.90%	4.67%	27.24%	-5.36%	-37.37%	-	-
Horiz. %	126.29%	108.08%	78.95%	75.42%	59.28%	62.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.57%	15.80%	28.72%	13.20%	18.86%	16.11%	-19.59%	-
YoY %	-7.78%	-44.99%	117.58%	-30.01%	17.07%	182.24%	-	-
Horiz. %	-74.37%	-80.65%	-146.61%	-67.38%	-96.27%	-82.24%	100.00%	-
Total Cost	1,469,595	1,410,029	1,446,825	1,369,099	1,531,973	1,459,298	1,032,240	6.05%
YoY %	4.22%	-2.54%	5.68%	-10.63%	4.98%	41.37%	-	-
Horiz. %	142.37%	136.60%	140.16%	132.63%	148.41%	141.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	1,136,343	4.46%
YoY %	11.89%	10.89%	-6.08%	11.69%	-2.65%	2.58%	-	-
Horiz. %	129.97%	116.16%	104.75%	111.53%	99.86%	102.58%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	139,036	129,525	89,425	77,090	80,171	70,925	55,071	16.67%
YoY %	7.34%	44.84%	16.00%	-3.84%	13.04%	28.79%	-	-
Horiz. %	252.47%	235.20%	162.38%	139.98%	145.58%	128.79%	100.00%	-
Div Payout %	66.96%	72.88%	68.88%	62.16%	82.25%	68.86%	33.49%	-
YoY %	-8.12%	5.81%	10.81%	-24.43%	19.45%	105.61%	-	-
Horiz. %	199.94%	217.62%	205.67%	185.61%	245.60%	205.61%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,476,881	1,319,930	1,190,282	1,267,376	1,134,734	1,165,638	1,136,343	4.46%
YoY %	11.89%	10.89%	-6.08%	11.69%	-2.65%	2.58%	-	-
Horiz. %	129.97%	116.16%	104.75%	111.53%	99.86%	102.58%	100.00%	-
NOSH	327,905	308,394	308,363	308,363	308,351	308,370	268,639	3.37%
YoY %	6.33%	0.01%	0.00%	0.00%	-0.01%	14.79%	-	-
Horiz. %	122.06%	114.80%	114.79%	114.79%	114.78%	114.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	14.21%	12.80%	10.20%	10.06%	7.79%	8.11%	18.45%	-
YoY %	11.02%	25.49%	1.39%	29.14%	-3.95%	-56.04%	-	-
Horiz. %	77.02%	69.38%	55.28%	54.53%	42.22%	43.96%	100.00%	-
ROE	14.06%	13.46%	10.91%	9.79%	8.59%	8.84%	14.47%	-
YoY %	4.46%	23.37%	11.44%	13.97%	-2.83%	-38.91%	-	-
Horiz. %	97.17%	93.02%	75.40%	67.66%	59.36%	61.09%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	554.45	524.34	522.47	493.62	538.79	514.99	471.19	2.74%
YoY %	5.74%	0.36%	5.84%	-8.38%	4.62%	9.30%	-	-
Horiz. %	117.67%	111.28%	110.88%	104.76%	114.35%	109.30%	100.00%	-
EPS	67.27	57.63	42.10	40.22	31.61	33.40	61.21	1.58%
YoY %	16.73%	36.89%	4.67%	27.24%	-5.36%	-45.43%	-	-
Horiz. %	109.90%	94.15%	68.78%	65.71%	51.64%	54.57%	100.00%	-
DPS	45.00	42.00	29.00	25.00	26.00	23.00	20.50	13.98%
YoY %	7.14%	44.83%	16.00%	-3.85%	13.04%	12.20%	-	-
Horiz. %	219.51%	204.88%	141.46%	121.95%	126.83%	112.20%	100.00%	-
NAPS	4.78	4.28	3.86	4.11	3.68	3.78	4.23	2.05%
YoY %	11.68%	10.88%	-6.08%	11.68%	-2.65%	-10.64%	-	-
Horiz. %	113.00%	101.18%	91.25%	97.16%	87.00%	89.36%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 308,285
RPS	544.30	513.78	511.89	483.63	527.87	504.58	402.18	5.16%
YoY %	5.94%	0.37%	5.84%	-8.38%	4.62%	25.46%	-	-
Horiz. %	135.34%	127.75%	127.28%	120.25%	131.25%	125.46%	100.00%	-
EPS	65.98	56.47	41.25	39.41	30.97	32.72	52.25	3.96%
YoY %	16.84%	36.90%	4.67%	27.25%	-5.35%	-37.38%	-	-
Horiz. %	126.28%	108.08%	78.95%	75.43%	59.27%	62.62%	100.00%	-
DPS	44.18	41.15	28.41	24.49	25.47	22.53	17.50	16.67%
YoY %	7.36%	44.84%	16.01%	-3.85%	13.05%	28.74%	-	-
Horiz. %	252.46%	235.14%	162.34%	139.94%	145.54%	128.74%	100.00%	-
NAPS	4.6925	4.1938	3.7819	4.0268	3.6054	3.7036	3.6105	4.46%
YoY %	11.89%	10.89%	-6.08%	11.69%	-2.65%	2.58%	-	-
Horiz. %	129.97%	116.16%	104.75%	111.53%	99.86%	102.58%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	9.37	6.82	4.48	6.47	4.30	4.03	4.01	-
P/RPS	1.69	1.30	0.86	1.31	0.80	0.78	0.85	12.12%
YoY %	30.00%	51.16%	-34.35%	63.75%	2.56%	-8.24%	-	-
Horiz. %	198.82%	152.94%	101.18%	154.12%	94.12%	91.76%	100.00%	-
P/EPS	13.94	11.83	10.64	16.09	13.60	12.07	6.55	13.40%
YoY %	17.84%	11.18%	-33.87%	18.31%	12.68%	84.27%	-	-
Horiz. %	212.82%	180.61%	162.44%	245.65%	207.63%	184.27%	100.00%	-
EY	7.17	8.45	9.40	6.22	7.35	8.29	15.26	-11.81%
YoY %	-15.15%	-10.11%	51.13%	-15.37%	-11.34%	-45.67%	-	-
Horiz. %	46.99%	55.37%	61.60%	40.76%	48.17%	54.33%	100.00%	-
DY	4.80	6.16	6.47	3.86	6.05	5.71	5.11	-1.03%
YoY %	-22.08%	-4.79%	67.62%	-36.20%	5.95%	11.74%	-	-
Horiz. %	93.93%	120.55%	126.61%	75.54%	118.40%	111.74%	100.00%	-
P/NAPS	1.96	1.59	1.16	1.57	1.17	1.07	0.95	12.81%
YoY %	23.27%	37.07%	-26.11%	34.19%	9.35%	12.63%	-	-
Horiz. %	206.32%	167.37%	122.11%	165.26%	123.16%	112.63%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/04/17	19/04/16	21/04/15	28/04/14	30/04/13	26/04/12	29/04/11	-
Price	9.75	6.84	4.80	6.50	4.23	4.16	3.82	-
P/RPS	1.76	1.30	0.92	1.32	0.79	0.81	0.81	13.79%
YoY %	35.38%	41.30%	-30.30%	67.09%	-2.47%	0.00%	-	-
Horiz. %	217.28%	160.49%	113.58%	162.96%	97.53%	100.00%	100.00%	-
P/EPS	14.51	11.87	11.40	16.16	13.38	12.46	6.24	15.08%
YoY %	22.24%	4.12%	-29.46%	20.78%	7.38%	99.68%	-	-
Horiz. %	232.53%	190.22%	182.69%	258.97%	214.42%	199.68%	100.00%	-
EY	6.89	8.43	8.77	6.19	7.47	8.03	16.02	-13.10%
YoY %	-18.27%	-3.88%	41.68%	-17.14%	-6.97%	-49.88%	-	-
Horiz. %	43.01%	52.62%	54.74%	38.64%	46.63%	50.12%	100.00%	-
DY	4.62	6.14	6.04	3.85	6.15	5.53	5.37	-2.47%
YoY %	-24.76%	1.66%	56.88%	-37.40%	11.21%	2.98%	-	-
Horiz. %	86.03%	114.34%	112.48%	71.69%	114.53%	102.98%	100.00%	-
P/NAPS	2.04	1.60	1.24	1.58	1.15	1.10	0.90	14.59%
YoY %	27.50%	29.03%	-21.52%	37.39%	4.55%	22.22%	-	-
Horiz. %	226.67%	177.78%	137.78%	175.56%	127.78%	122.22%	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