[HLIND] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 55.63%
YoY- 16.84%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,146,016 2,069,287 1,899,362 1,713,103 1,617,026 1,611,098 1,522,159 5.88%
PBT 335,196 373,534 332,450 285,022 245,845 230,447 176,335 11.28%
Tax -70,235 -65,823 -52,834 -41,514 -38,848 -66,174 -23,275 20.19%
NP 264,961 307,711 279,616 243,508 206,997 164,273 153,060 9.56%
-
NP to SH 198,980 247,181 228,040 207,656 177,728 129,821 124,024 8.18%
-
Tax Rate 20.95% 17.62% 15.89% 14.57% 15.80% 28.72% 13.20% -
Total Cost 1,881,055 1,761,576 1,619,746 1,469,595 1,410,029 1,446,825 1,369,099 5.43%
-
Net Worth 1,780,442 1,657,407 1,413,545 1,476,881 1,319,930 1,190,282 1,267,376 5.82%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 131,884 156,951 145,694 139,036 129,525 89,425 77,090 9.35%
Div Payout % 66.28% 63.50% 63.89% 66.96% 72.88% 68.88% 62.16% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,780,442 1,657,407 1,413,545 1,476,881 1,319,930 1,190,282 1,267,376 5.82%
NOSH 327,903 327,903 327,903 327,905 308,394 308,363 308,363 1.02%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.35% 14.87% 14.72% 14.21% 12.80% 10.20% 10.06% -
ROE 11.18% 14.91% 16.13% 14.06% 13.46% 10.91% 9.79% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 683.42 659.21 612.72 554.45 524.34 522.47 493.62 5.56%
EPS 63.37 78.75 73.60 67.27 57.63 42.10 40.22 7.86%
DPS 42.00 50.00 47.00 45.00 42.00 29.00 25.00 9.02%
NAPS 5.67 5.28 4.56 4.78 4.28 3.86 4.11 5.50%
Adjusted Per Share Value based on latest NOSH - 327,905
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 681.85 657.47 603.48 544.30 513.78 511.89 483.63 5.88%
EPS 63.22 78.54 72.45 65.98 56.47 41.25 39.41 8.18%
DPS 41.90 49.87 46.29 44.18 41.15 28.41 24.49 9.35%
NAPS 5.657 5.2661 4.4912 4.6925 4.1938 3.7819 4.0268 5.82%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 7.54 9.96 10.88 9.37 6.82 4.48 6.47 -
P/RPS 1.10 1.51 1.78 1.69 1.30 0.86 1.31 -2.86%
P/EPS 11.90 12.65 14.79 13.94 11.83 10.64 16.09 -4.89%
EY 8.40 7.91 6.76 7.17 8.45 9.40 6.22 5.13%
DY 5.57 5.02 4.32 4.80 6.16 6.47 3.86 6.29%
P/NAPS 1.33 1.89 2.39 1.96 1.59 1.16 1.57 -2.72%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 28/05/19 24/04/18 25/04/17 19/04/16 21/04/15 28/04/14 -
Price 8.16 10.76 11.00 9.75 6.84 4.80 6.50 -
P/RPS 1.19 1.63 1.80 1.76 1.30 0.92 1.32 -1.71%
P/EPS 12.88 13.66 14.95 14.51 11.87 11.40 16.16 -3.70%
EY 7.77 7.32 6.69 6.89 8.43 8.77 6.19 3.85%
DY 5.15 4.65 4.27 4.62 6.14 6.04 3.85 4.96%
P/NAPS 1.44 2.04 2.41 2.04 1.60 1.24 1.58 -1.53%

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
Post a Comment