[HLCAP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 113.48%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 72,076 307,874 228,865 147,249 68,734 258,004 189,844 -47.53%
PBT 18,354 84,037 65,669 39,905 18,398 64,500 48,805 -47.86%
Tax 1,697 -4,952 3,474 3,198 1,793 -2,623 6,247 -58.02%
NP 20,051 79,085 69,143 43,103 20,191 61,877 55,052 -48.96%
-
NP to SH 20,051 79,085 69,143 43,103 20,191 61,877 55,052 -48.96%
-
Tax Rate -9.25% 5.89% -5.29% -8.01% -9.75% 4.07% -12.80% -
Total Cost 52,025 228,789 159,722 104,146 48,543 196,127 134,792 -46.95%
-
Net Worth 764,867 750,390 736,233 709,680 721,279 699,856 692,371 6.85%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 45,843 - - - 28,959 - -
Div Payout % - 57.97% - - - 46.80% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 764,867 750,390 736,233 709,680 721,279 699,856 692,371 6.85%
NOSH 246,896 246,896 246,896 246,896 241,230 241,329 241,244 1.55%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.82% 25.69% 30.21% 29.27% 29.38% 23.98% 29.00% -
ROE 2.62% 10.54% 9.39% 6.07% 2.80% 8.84% 7.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.87 127.60 94.81 61.00 28.49 106.91 78.69 -47.54%
EPS 8.31 32.78 28.66 17.86 8.37 25.64 22.82 -48.97%
DPS 0.00 19.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 3.17 3.11 3.05 2.94 2.99 2.90 2.87 6.84%
Adjusted Per Share Value based on latest NOSH - 246,896
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.19 124.70 92.70 59.64 27.84 104.50 76.89 -47.53%
EPS 8.12 32.03 28.00 17.46 8.18 25.06 22.30 -48.97%
DPS 0.00 18.57 0.00 0.00 0.00 11.73 0.00 -
NAPS 3.0979 3.0393 2.982 2.8744 2.9214 2.8346 2.8043 6.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 9.98 9.98 9.98 9.98 10.10 10.10 10.10 -
P/RPS 33.41 7.82 10.53 16.36 35.45 9.45 12.83 89.16%
P/EPS 120.09 30.45 34.84 55.89 120.67 39.39 44.26 94.41%
EY 0.83 3.28 2.87 1.79 0.83 2.54 2.26 -48.68%
DY 0.00 1.90 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 3.15 3.21 3.27 3.39 3.38 3.48 3.52 -7.13%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 29/05/17 21/02/17 22/11/16 29/08/16 24/05/16 -
Price 9.79 9.98 9.98 9.98 9.98 10.10 10.10 -
P/RPS 32.77 7.82 10.53 16.36 35.03 9.45 12.83 86.74%
P/EPS 117.81 30.45 34.84 55.89 119.24 39.39 44.26 91.95%
EY 0.85 3.28 2.87 1.79 0.84 2.54 2.26 -47.86%
DY 0.00 1.90 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 3.09 3.21 3.27 3.39 3.34 3.48 3.52 -8.31%

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