[HLIND] YoY TTM 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- 5.95%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
HLIND's Result
HLIND's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,827,112 2,672,891 2,468,374 2,286,706 2,144,826 2,147,419 2,058,006 5.42%
PBT 462,436 505,482 239,736 382,321 315,898 291,789 235,025 11.92%
Tax -95,889 -75,034 -52,670 -55,230 -54,652 -72,606 -19,206 30.70%
NP 366,547 430,448 187,066 327,091 261,246 219,183 215,819 9.22%
-
NP to SH 278,884 353,735 123,470 277,150 221,139 173,299 174,145 8.15%
-
Tax Rate 20.74% 14.84% 21.97% 14.45% 17.30% 24.88% 8.17% -
Total Cost 2,460,565 2,242,443 2,281,308 1,959,615 1,883,580 1,928,236 1,842,187 4.93%
-
Net Worth 1,780,442 1,657,407 1,413,545 1,476,881 1,319,846 1,190,110 1,267,051 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 131,881 156,927 145,640 138,974 129,531 89,419 77,075 9.35%
Div Payout % 47.29% 44.36% 117.96% 50.14% 58.57% 51.60% 44.26% -
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 1,319,846 1,190,110 1,267,051 5.82%
NOSH 327,903 327,903 327,903 327,905 308,375 308,318 308,285 1.03%
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 12.97% 16.10% 7.58% 14.30% 12.18% 10.21% 10.49% -
ROE 15.66% 21.34% 8.73% 18.77% 16.75% 14.56% 13.74% -
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 900.32 851.50 796.28 740.10 695.52 696.49 667.57 5.10%
EPS 88.81 112.69 39.83 89.70 71.71 56.21 56.49 7.82%
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 862.18 815.15 752.78 697.37 654.10 654.89 627.63 5.42%
EPS 85.05 107.88 37.65 84.52 67.44 52.85 53.11 8.15%
DPS 40.22 47.86 44.42 42.38 39.50 27.27 23.51 9.35%
NAPS 5.4298 5.0546 4.3109 4.504 4.0251 3.6295 3.8641 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 0.84 1.17 1.37 1.27 0.98 0.64 0.97 -2.36%
P/EPS 8.49 8.84 27.32 10.45 9.51 7.97 11.45 -4.85%
EY 11.78 11.31 3.66 9.57 10.51 12.55 8.73 5.11%
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 0.91 1.26 1.38 1.32 0.98 0.69 0.97 -1.05%
P/EPS 9.19 9.55 27.62 10.87 9.54 8.54 11.51 -3.67%
EY 10.88 10.47 3.62 9.20 10.48 11.71 8.69 3.81%
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