Highlights

[HLIND] YoY Quarter Result on 2022-09-30 [#1]

Stock [HLIND]: HONG LEONG INDUSTRIES BHD
Announcement Date 24-Nov-2022
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2023
Quarter 30-Sep-2022  [#1]
Profit Trend QoQ -     12.66%    YoY -     12,268.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 884,449 276,995 652,660 777,238 672,914 629,426 565,754 7.73%
  YoY % 219.30% -57.56% -16.03% 15.50% 6.91% 11.25% -
  Horiz. % 156.33% 48.96% 115.36% 137.38% 118.94% 111.25% 100.00%
PBT 133,967 6,273 93,029 109,069 107,843 117,544 91,441 6.57%
  YoY % 2,035.61% -93.26% -14.71% 1.14% -8.25% 28.55% -
  Horiz. % 146.51% 6.86% 101.74% 119.28% 117.94% 128.55% 100.00%
Tax -28,382 -2,240 -21,683 -24,188 -19,818 -18,074 -14,132 12.32%
  YoY % -1,167.05% 89.67% 10.36% -22.05% -9.65% -27.89% -
  Horiz. % 200.83% 15.85% 153.43% 171.16% 140.23% 127.89% 100.00%
NP 105,585 4,033 71,346 84,881 88,025 99,470 77,309 5.33%
  YoY % 2,518.03% -94.35% -15.95% -3.57% -11.51% 28.67% -
  Horiz. % 136.58% 5.22% 92.29% 109.79% 113.86% 128.67% 100.00%
NP to SH 81,881 662 50,724 63,351 70,046 81,859 64,766 3.98%
  YoY % 12,268.73% -98.69% -19.93% -9.56% -14.43% 26.39% -
  Horiz. % 126.43% 1.02% 78.32% 97.82% 108.15% 126.39% 100.00%
Tax Rate 21.19 % 35.71 % 23.31 % 22.18 % 18.38 % 15.38 % 15.45 % 5.40%
  YoY % -40.66% 53.20% 5.09% 20.67% 19.51% -0.45% -
  Horiz. % 137.15% 231.13% 150.87% 143.56% 118.96% 99.55% 100.00%
Total Cost 778,864 272,962 581,314 692,357 584,889 529,956 488,445 8.08%
  YoY % 185.34% -53.04% -16.04% 18.37% 10.37% 8.50% -
  Horiz. % 159.46% 55.88% 119.01% 141.75% 119.75% 108.50% 100.00%
Net Worth 1,994,088 1,883,136 1,740,861 1,692,422 1,534,213 1,356,161 1,376,161 6.37%
  YoY % 5.89% 8.17% 2.86% 10.31% 13.13% -1.45% -
  Horiz. % 144.90% 136.84% 126.50% 122.98% 111.48% 98.55% 100.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 62,905 53,444 534 53,378 47,061 46,443 46,283 5.24%
  YoY % 17.70% 9,904.62% -99.00% 13.42% 1.33% 0.35% -
  Horiz. % 135.91% 115.47% 1.15% 115.33% 101.68% 100.35% 100.00%
Div Payout % 76.82 % 8,073.20 % 1.05 % 84.26 % 67.19 % 56.74 % 71.46 % 1.21%
  YoY % -99.05% 768,776.25% -98.75% 25.41% 18.42% -20.60% -
  Horiz. % 107.50% 11,297.51% 1.47% 117.91% 94.02% 79.40% 100.00%
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,994,088 1,883,136 1,740,861 1,692,422 1,534,213 1,356,161 1,376,161 6.37%
  YoY % 5.89% 8.17% 2.86% 10.31% 13.13% -1.45% -
  Horiz. % 144.90% 136.84% 126.50% 122.98% 111.48% 98.55% 100.00%
NOSH 314,525 314,380 314,235 313,993 313,745 309,626 308,556 0.32%
  YoY % 0.05% 0.05% 0.08% 0.08% 1.33% 0.35% -
  Horiz. % 101.93% 101.89% 101.84% 101.76% 101.68% 100.35% 100.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.94 % 1.46 % 10.93 % 10.92 % 13.08 % 15.80 % 13.66 % -2.22%
  YoY % 717.81% -86.64% 0.09% -16.51% -17.22% 15.67% -
  Horiz. % 87.41% 10.69% 80.01% 79.94% 95.75% 115.67% 100.00%
ROE 4.11 % 0.04 % 2.91 % 3.74 % 4.57 % 6.04 % 4.71 % -2.24%
  YoY % 10,175.00% -98.63% -22.19% -18.16% -24.34% 28.24% -
  Horiz. % 87.26% 0.85% 61.78% 79.41% 97.03% 128.24% 100.00%
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 281.20 88.11 207.70 247.53 214.48 203.29 183.36 7.38%
  YoY % 219.15% -57.58% -16.09% 15.41% 5.50% 10.87% -
  Horiz. % 153.36% 48.05% 113.27% 135.00% 116.97% 110.87% 100.00%
EPS 26.03 0.21 16.14 20.18 22.33 26.44 20.99 3.65%
  YoY % 12,295.24% -98.70% -20.02% -9.63% -15.54% 25.96% -
  Horiz. % 124.01% 1.00% 76.89% 96.14% 106.38% 125.96% 100.00%
DPS 20.00 17.00 0.17 17.00 15.00 15.00 15.00 4.91%
  YoY % 17.65% 9,900.00% -99.00% 13.33% 0.00% 0.00% -
  Horiz. % 133.33% 113.33% 1.13% 113.33% 100.00% 100.00% 100.00%
NAPS 6.3400 5.9900 5.5400 5.3900 4.8900 4.3800 4.4600 6.03%
  YoY % 5.84% 8.12% 2.78% 10.22% 11.64% -1.79% -
  Horiz. % 142.15% 134.30% 124.22% 120.85% 109.64% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,903
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 269.73 84.47 199.04 237.03 205.22 191.95 172.54 7.73%
  YoY % 219.32% -57.56% -16.03% 15.50% 6.91% 11.25% -
  Horiz. % 156.33% 48.96% 115.36% 137.38% 118.94% 111.25% 100.00%
EPS 24.97 0.20 15.47 19.32 21.36 24.96 19.75 3.98%
  YoY % 12,385.00% -98.71% -19.93% -9.55% -14.42% 26.38% -
  Horiz. % 126.43% 1.01% 78.33% 97.82% 108.15% 126.38% 100.00%
DPS 19.18 16.30 0.16 16.28 14.35 14.16 14.11 5.25%
  YoY % 17.67% 10,087.50% -99.02% 13.45% 1.34% 0.35% -
  Horiz. % 135.93% 115.52% 1.13% 115.38% 101.70% 100.35% 100.00%
NAPS 6.0813 5.7430 5.3091 5.1614 4.6789 4.1359 4.1969 6.37%
  YoY % 5.89% 8.17% 2.86% 10.31% 13.13% -1.45% -
  Horiz. % 144.90% 136.84% 126.50% 122.98% 111.48% 98.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 9.0900 8.8600 7.4900 10.3200 10.6400 9.4000 9.2500 -
P/RPS 3.23 10.06 3.61 4.17 4.96 4.62 5.04 -7.14%
  YoY % -67.89% 178.67% -13.43% -15.93% 7.36% -8.33% -
  Horiz. % 64.09% 199.60% 71.63% 82.74% 98.41% 91.67% 100.00%
P/EPS 34.92 4,207.56 46.40 51.15 47.66 35.55 44.07 -3.80%
  YoY % -99.17% 8,968.02% -9.29% 7.32% 34.06% -19.33% -
  Horiz. % 79.24% 9,547.45% 105.29% 116.07% 108.15% 80.67% 100.00%
EY 2.86 0.02 2.16 1.96 2.10 2.81 2.27 3.92%
  YoY % 14,200.00% -99.07% 10.20% -6.67% -25.27% 23.79% -
  Horiz. % 125.99% 0.88% 95.15% 86.34% 92.51% 123.79% 100.00%
DY 2.20 1.92 0.02 1.65 1.41 1.60 1.62 5.23%
  YoY % 14.58% 9,500.00% -98.79% 17.02% -11.88% -1.23% -
  Horiz. % 135.80% 118.52% 1.23% 101.85% 87.04% 98.77% 100.00%
P/NAPS 1.43 1.48 1.35 1.91 2.18 2.15 2.07 -5.98%
  YoY % -3.38% 9.63% -29.32% -12.39% 1.40% 3.86% -
  Horiz. % 69.08% 71.50% 65.22% 92.27% 105.31% 103.86% 100.00%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 - 24/11/20 26/11/19 12/11/18 09/11/17 08/11/16 -
Price 9.2200 9.0000 8.2400 10.6400 10.5600 9.8000 9.6500 -
P/RPS 3.28 10.21 3.97 4.30 4.92 4.82 5.26 -7.57%
  YoY % -67.87% 157.18% -7.67% -12.60% 2.07% -8.37% -
  Horiz. % 62.36% 194.11% 75.48% 81.75% 93.54% 91.63% 100.00%
P/EPS 35.42 4,274.05 51.05 52.74 47.30 37.07 45.97 -4.25%
  YoY % -99.17% 8,272.28% -3.20% 11.50% 27.60% -19.36% -
  Horiz. % 77.05% 9,297.48% 111.05% 114.73% 102.89% 80.64% 100.00%
EY 2.82 0.02 1.96 1.90 2.11 2.70 2.18 4.38%
  YoY % 14,000.00% -98.98% 3.16% -9.95% -21.85% 23.85% -
  Horiz. % 129.36% 0.92% 89.91% 87.16% 96.79% 123.85% 100.00%
DY 2.17 1.89 0.02 1.60 1.42 1.53 1.55 5.77%
  YoY % 14.81% 9,350.00% -98.75% 12.68% -7.19% -1.29% -
  Horiz. % 140.00% 121.94% 1.29% 103.23% 91.61% 98.71% 100.00%
P/NAPS 1.45 1.50 1.49 1.97 2.16 2.24 2.16 -6.42%
  YoY % -3.33% 0.67% -24.37% -8.80% -3.57% 3.70% -
  Horiz. % 67.13% 69.44% 68.98% 91.20% 100.00% 103.70% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  306  502  923 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.195-0.01 
 MQTECH 0.05+0.01 
 SMTRACK 0.06+0.01 
 MMAG 0.030.00 
 TOPGLOV 0.875-0.035 
 MYEG 0.88+0.01 
 HSI-CJ5 0.12+0.04 
 HSI-CLC 0.355+0.10 
 NWP 0.21+0.015 
 HSI-HKS 0.195-0.06 
PARTNERS & BROKERS