[HLIND] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[HLIND] HONG LEONG INDUSTRIES BHD
Announcement Date
02-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 65.66%
YoY- 108.46%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 702,847 632,311 561,525 542,879 535,558 499,346 551,715 4.11%
PBT 127,255 117,504 90,979 96,128 87,194 57,575 48,870 17.28%
Tax -21,031 -17,952 -11,927 -12,932 -39,294 -6,894 -7,203 19.54%
NP 106,224 99,552 79,052 83,196 47,900 50,681 41,667 16.87%
-
NP to SH 86,739 82,944 68,667 74,253 35,620 42,108 32,026 18.05%
-
Tax Rate 16.53% 15.28% 13.11% 13.45% 45.07% 11.97% 14.74% -
Total Cost 596,623 532,759 482,473 459,683 487,658 448,665 510,048 2.64%
-
Net Worth 1,566,550 1,374,095 1,401,257 1,279,692 1,141,073 1,220,700 1,106,576 5.96%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,566,550 1,374,095 1,401,257 1,279,692 1,141,073 1,220,700 1,106,576 5.96%
NOSH 327,903 327,905 327,905 308,359 308,398 308,257 308,238 1.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.11% 15.74% 14.08% 15.32% 8.94% 10.15% 7.55% -
ROE 5.54% 6.04% 4.90% 5.80% 3.12% 3.45% 2.89% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 223.88 204.31 181.93 176.05 173.66 161.99 178.99 3.79%
EPS 27.63 26.77 22.27 24.08 11.55 13.66 10.39 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.44 4.54 4.15 3.70 3.96 3.59 5.63%
Adjusted Per Share Value based on latest NOSH - 308,359
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 214.35 192.83 171.25 165.56 163.33 152.28 168.26 4.11%
EPS 26.45 25.30 20.94 22.64 10.86 12.84 9.77 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7775 4.1906 4.2734 3.9027 3.4799 3.7227 3.3747 5.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 8.50 9.69 9.40 5.93 4.49 4.84 4.62 -
P/RPS 3.80 4.74 5.17 3.37 2.59 2.99 2.58 6.66%
P/EPS 30.76 36.16 42.25 24.63 38.87 35.43 44.47 -5.95%
EY 3.25 2.77 2.37 4.06 2.57 2.82 2.25 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.18 2.07 1.43 1.21 1.22 1.29 4.70%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 05/02/18 06/02/17 02/02/16 22/01/15 28/01/14 31/01/13 -
Price 9.42 9.50 9.76 5.62 4.35 5.31 4.40 -
P/RPS 4.21 4.65 5.36 3.19 2.50 3.28 2.46 9.36%
P/EPS 34.09 35.45 43.87 23.34 37.66 38.87 42.35 -3.54%
EY 2.93 2.82 2.28 4.28 2.66 2.57 2.36 3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.14 2.15 1.35 1.18 1.34 1.23 7.41%

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