[HLIND] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock

[HLIND] HONG LEONG INDUSTRIES BHD

Announcement Date

28-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- 57.66%

YoY- 8.39%

Quarter Report

HLIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	1,689,303	2,169,298	2,146,016	2,069,287	1,899,362	1,713,103	1,617,026	0.73%
YoY %	-22.13%	1.08%	3.71%	8.95%	10.87%	5.94%	-	-
Horiz. %	104.47%	134.15%	132.71%	127.97%	117.46%	105.94%	100.00%	-
PBT	247,841	411,482	335,196	373,534	332,450	285,022	245,845	0.13%
YoY %	-39.77%	22.76%	-10.26%	12.36%	16.64%	15.94%	-	-
Horiz. %	100.81%	167.37%	136.34%	151.94%	135.23%	115.94%	100.00%	-
Tax	-65,316	-76,663	-70,235	-65,823	-52,834	-41,514	-38,848	9.04%
YoY %	14.80%	-9.15%	-6.70%	-24.58%	-27.27%	-6.86%	-	-
Horiz. %	168.13%	197.34%	180.79%	169.44%	136.00%	106.86%	100.00%	-
NP	182,525	334,819	264,961	307,711	279,616	243,508	206,997	-2.07%
YoY %	-45.49%	26.37%	-13.89%	10.05%	14.83%	17.64%	-	-
Horiz. %	88.18%	161.75%	128.00%	148.65%	135.08%	117.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	138,262	252,043	198,980	247,181	228,040	207,656	177,728	-4.09%
YoY %	-45.14%	26.67%	-19.50%	8.39%	9.82%	16.84%	-	-
Horiz. %	77.79%	141.81%	111.96%	139.08%	128.31%	116.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.35%	18.63%	20.95%	17.62%	15.89%	14.57%	15.80%	-
YoY %	41.44%	-11.07%	18.90%	10.89%	9.06%	-7.78%	-	-
Horiz. %	166.77%	117.91%	132.59%	111.52%	100.57%	92.22%	100.00%	-
Total Cost	1,506,778	1,834,479	1,881,055	1,761,576	1,619,746	1,469,595	1,410,029	1.11%
YoY %	-17.86%	-2.48%	6.78%	8.76%	10.22%	4.22%	-	-
Horiz. %	106.86%	130.10%	133.41%	124.93%	114.87%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,958,842	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	1,319,930	6.79%
YoY %	1.18%	8.73%	7.42%	17.25%	-4.29%	11.89%	-	-
Horiz. %	148.40%	146.67%	134.89%	125.57%	107.09%	111.89%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	163,498	163,423	131,884	156,951	145,694	139,036	129,525	3.95%
YoY %	0.05%	23.91%	-15.97%	7.73%	4.79%	7.34%	-	-
Horiz. %	126.23%	126.17%	101.82%	121.17%	112.48%	107.34%	100.00%	-
Div Payout %	118.25%	64.84%	66.28%	63.50%	63.89%	66.96%	72.88%	-
YoY %	82.37%	-2.17%	4.38%	-0.61%	-4.58%	-8.12%	-	-
Horiz. %	162.25%	88.97%	90.94%	87.13%	87.66%	91.88%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,958,842	1,935,940	1,780,442	1,657,407	1,413,545	1,476,881	1,319,930	6.79%
YoY %	1.18%	8.73%	7.42%	17.25%	-4.29%	11.89%	-	-
Horiz. %	148.40%	146.67%	134.89%	125.57%	107.09%	111.89%	100.00%	-
NOSH	327,903	327,903	327,903	327,903	327,903	327,905	308,394	1.02%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.00%	6.33%	-	-
Horiz. %	106.33%	106.33%	106.33%	106.33%	106.33%	106.33%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	10.80%	15.43%	12.35%	14.87%	14.72%	14.21%	12.80%	-
YoY %	-30.01%	24.94%	-16.95%	1.02%	3.59%	11.02%	-	-
Horiz. %	84.38%	120.55%	96.48%	116.17%	115.00%	111.02%	100.00%	-
ROE	7.06%	13.02%	11.18%	14.91%	16.13%	14.06%	13.46%	-
YoY %	-45.78%	16.46%	-25.02%	-7.56%	14.72%	4.46%	-	-
Horiz. %	52.45%	96.73%	83.06%	110.77%	119.84%	104.46%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	537.27	690.25	683.42	659.21	612.72	554.45	524.34	0.40%
YoY %	-22.16%	1.00%	3.67%	7.59%	10.51%	5.74%	-	-
Horiz. %	102.47%	131.64%	130.34%	125.72%	116.86%	105.74%	100.00%	-
EPS	43.98	80.21	63.37	78.75	73.60	67.27	57.63	-4.40%
YoY %	-45.17%	26.57%	-19.53%	7.00%	9.41%	16.73%	-	-
Horiz. %	76.31%	139.18%	109.96%	136.65%	127.71%	116.73%	100.00%	-
DPS	52.00	52.00	42.00	50.00	47.00	45.00	42.00	3.62%
YoY %	0.00%	23.81%	-16.00%	6.38%	4.44%	7.14%	-	-
Horiz. %	123.81%	123.81%	100.00%	119.05%	111.90%	107.14%	100.00%	-
NAPS	6.23	6.16	5.67	5.28	4.56	4.78	4.28	6.45%
YoY %	1.14%	8.64%	7.39%	15.79%	-4.60%	11.68%	-	-
Horiz. %	145.56%	143.93%	132.48%	123.36%	106.54%	111.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,903
RPS	515.18	661.57	654.47	631.07	579.25	522.44	493.14	0.73%
YoY %	-22.13%	1.08%	3.71%	8.95%	10.87%	5.94%	-	-
Horiz. %	104.47%	134.15%	132.71%	127.97%	117.46%	105.94%	100.00%	-
EPS	42.17	76.87	60.68	75.38	69.54	63.33	54.20	-4.09%
YoY %	-45.14%	26.68%	-19.50%	8.40%	9.81%	16.85%	-	-
Horiz. %	77.80%	141.83%	111.96%	139.08%	128.30%	116.85%	100.00%	-
DPS	49.86	49.84	40.22	47.87	44.43	42.40	39.50	3.95%
YoY %	0.04%	23.92%	-15.98%	7.74%	4.79%	7.34%	-	-
Horiz. %	126.23%	126.18%	101.82%	121.19%	112.48%	107.34%	100.00%	-
NAPS	5.9738	5.904	5.4298	5.0546	4.3109	4.504	4.0254	6.79%
YoY %	1.18%	8.73%	7.42%	17.25%	-4.29%	11.89%	-	-
Horiz. %	148.40%	146.67%	134.89%	125.57%	107.09%	111.89%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	9.10	9.39	7.54	9.96	10.88	9.37	6.82	-
P/RPS	1.69	1.36	1.10	1.51	1.78	1.69	1.30	4.46%
YoY %	24.26%	23.64%	-27.15%	-15.17%	5.33%	30.00%	-	-
Horiz. %	130.00%	104.62%	84.62%	116.15%	136.92%	130.00%	100.00%	-
P/EPS	20.69	11.71	11.90	12.65	14.79	13.94	11.83	9.76%
YoY %	76.69%	-1.60%	-5.93%	-14.47%	6.10%	17.84%	-	-
Horiz. %	174.89%	98.99%	100.59%	106.93%	125.02%	117.84%	100.00%	-
EY	4.83	8.54	8.40	7.91	6.76	7.17	8.45	-8.89%
YoY %	-43.44%	1.67%	6.19%	17.01%	-5.72%	-15.15%	-	-
Horiz. %	57.16%	101.07%	99.41%	93.61%	80.00%	84.85%	100.00%	-
DY	5.71	5.54	5.57	5.02	4.32	4.80	6.16	-1.25%
YoY %	3.07%	-0.54%	10.96%	16.20%	-10.00%	-22.08%	-	-
Horiz. %	92.69%	89.94%	90.42%	81.49%	70.13%	77.92%	100.00%	-
P/NAPS	1.46	1.52	1.33	1.89	2.39	1.96	1.59	-1.41%
YoY %	-3.95%	14.29%	-29.63%	-20.92%	21.94%	23.27%	-	-
Horiz. %	91.82%	95.60%	83.65%	118.87%	150.31%	123.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	28/05/21	22/05/20	28/05/19	24/04/18	25/04/17	19/04/16	-
Price	8.99	9.52	8.16	10.76	11.00	9.75	6.84	-
P/RPS	1.67	1.38	1.19	1.63	1.80	1.76	1.30	4.26%
YoY %	21.01%	15.97%	-26.99%	-9.44%	2.27%	35.38%	-	-
Horiz. %	128.46%	106.15%	91.54%	125.38%	138.46%	135.38%	100.00%	-
P/EPS	20.44	11.87	12.88	13.66	14.95	14.51	11.87	9.47%
YoY %	72.20%	-7.84%	-5.71%	-8.63%	3.03%	22.24%	-	-
Horiz. %	172.20%	100.00%	108.51%	115.08%	125.95%	122.24%	100.00%	-
EY	4.89	8.42	7.77	7.32	6.69	6.89	8.43	-8.67%
YoY %	-41.92%	8.37%	6.15%	9.42%	-2.90%	-18.27%	-	-
Horiz. %	58.01%	99.88%	92.17%	86.83%	79.36%	81.73%	100.00%	-
DY	5.78	5.46	5.15	4.65	4.27	4.62	6.14	-1.00%
YoY %	5.86%	6.02%	10.75%	8.90%	-7.58%	-24.76%	-	-
Horiz. %	94.14%	88.93%	83.88%	75.73%	69.54%	75.24%	100.00%	-
P/NAPS	1.44	1.55	1.44	2.04	2.41	2.04	1.60	-1.73%
YoY %	-7.10%	7.64%	-29.41%	-15.35%	18.14%	27.50%	-	-
Horiz. %	90.00%	96.88%	90.00%	127.50%	150.62%	127.50%	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