[HLCAP] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -18.2%
YoY- -14.88%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 258,004 253,125 262,264 236,676 272,307 251,485 253,184 1.26%
PBT 64,500 65,073 68,656 51,440 78,508 67,994 68,552 -3.98%
Tax -2,623 8,329 7,186 11,004 -2,173 -53 -274 351.47%
NP 61,877 73,402 75,842 62,444 76,335 67,941 68,278 -6.35%
-
NP to SH 61,877 73,402 75,842 62,444 76,335 67,941 68,278 -6.35%
-
Tax Rate 4.07% -12.80% -10.47% -21.39% 2.77% 0.08% 0.40% -
Total Cost 196,127 179,722 186,422 174,232 195,972 183,544 184,906 4.00%
-
Net Worth 699,856 692,371 670,613 665,940 652,991 628,818 609,109 9.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 28,959 - - - 20,481 - - -
Div Payout % 46.80% - - - 26.83% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 699,856 692,371 670,613 665,940 652,991 628,818 609,109 9.70%
NOSH 241,329 241,244 241,227 241,282 240,956 240,926 240,754 0.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 23.98% 29.00% 28.92% 26.38% 28.03% 27.02% 26.97% -
ROE 8.84% 10.60% 11.31% 9.38% 11.69% 10.80% 11.21% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 106.91 104.92 108.72 98.09 113.01 104.38 105.16 1.10%
EPS 25.64 30.43 31.44 25.88 31.68 28.20 28.36 -6.50%
DPS 12.00 0.00 0.00 0.00 8.50 0.00 0.00 -
NAPS 2.90 2.87 2.78 2.76 2.71 2.61 2.53 9.53%
Adjusted Per Share Value based on latest NOSH - 241,282
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 104.50 102.52 106.22 95.86 110.29 101.86 102.55 1.26%
EPS 25.06 29.73 30.72 25.29 30.92 27.52 27.65 -6.35%
DPS 11.73 0.00 0.00 0.00 8.30 0.00 0.00 -
NAPS 2.8346 2.8043 2.7162 2.6973 2.6448 2.5469 2.4671 9.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 10.10 10.10 10.10 10.20 10.20 10.20 13.78 -
P/RPS 9.45 9.63 9.29 10.40 9.03 9.77 13.10 -19.58%
P/EPS 39.39 33.19 32.12 39.41 32.20 36.17 48.59 -13.06%
EY 2.54 3.01 3.11 2.54 3.11 2.76 2.06 15.00%
DY 1.19 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 3.48 3.52 3.63 3.70 3.76 3.91 5.45 -25.86%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 23/02/16 17/11/15 26/08/15 26/05/15 25/02/15 -
Price 10.10 10.10 10.10 10.10 10.20 10.20 11.00 -
P/RPS 9.45 9.63 9.29 10.30 9.03 9.77 10.46 -6.55%
P/EPS 39.39 33.19 32.12 39.03 32.20 36.17 38.79 1.02%
EY 2.54 3.01 3.11 2.56 3.11 2.76 2.58 -1.03%
DY 1.19 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 3.48 3.52 3.63 3.66 3.76 3.91 4.35 -13.83%

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