[HLCAP] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 195.84%
YoY- 29.34%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 79,009 81,616 78,515 68,734 68,160 58,712 71,963 6.43%
PBT 18,368 25,764 21,507 18,398 15,695 14,477 21,468 -9.88%
Tax -8,426 276 1,405 1,793 -8,870 2,654 842 -
NP 9,942 26,040 22,912 20,191 6,825 17,131 22,310 -41.68%
-
NP to SH 9,942 26,040 22,912 20,191 6,825 17,131 22,310 -41.68%
-
Tax Rate 45.87% -1.07% -6.53% -9.75% 56.51% -18.33% -3.92% -
Total Cost 69,067 55,576 55,603 48,543 61,335 41,581 49,653 24.63%
-
Net Worth 750,390 736,233 709,680 721,279 699,381 692,478 670,505 7.80%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 45,843 - - - 28,939 - - -
Div Payout % 461.11% - - - 424.03% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 750,390 736,233 709,680 721,279 699,381 692,478 670,505 7.80%
NOSH 246,896 246,896 246,896 241,230 241,166 241,281 241,189 1.57%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.58% 31.91% 29.18% 29.38% 10.01% 29.18% 31.00% -
ROE 1.32% 3.54% 3.23% 2.80% 0.98% 2.47% 3.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.75 33.81 32.53 28.49 28.26 24.33 29.84 6.40%
EPS 4.12 10.79 9.50 8.37 2.83 7.10 9.25 -41.70%
DPS 19.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 3.11 3.05 2.94 2.99 2.90 2.87 2.78 7.77%
Adjusted Per Share Value based on latest NOSH - 241,230
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.00 33.06 31.80 27.84 27.61 23.78 29.15 6.42%
EPS 4.03 10.55 9.28 8.18 2.76 6.94 9.04 -41.67%
DPS 18.57 0.00 0.00 0.00 11.72 0.00 0.00 -
NAPS 3.0393 2.982 2.8744 2.9214 2.8327 2.8047 2.7157 7.80%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 9.98 9.98 9.98 10.10 10.10 10.10 10.10 -
P/RPS 30.48 29.52 30.68 35.45 35.74 41.51 33.85 -6.75%
P/EPS 242.21 92.51 105.14 120.67 356.89 142.25 109.19 70.17%
EY 0.41 1.08 0.95 0.83 0.28 0.70 0.92 -41.68%
DY 1.90 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 3.21 3.27 3.39 3.38 3.48 3.52 3.63 -7.87%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 21/02/17 22/11/16 29/08/16 24/05/16 23/02/16 -
Price 9.98 9.98 9.98 9.98 10.10 10.10 10.10 -
P/RPS 30.48 29.52 30.68 35.03 35.74 41.51 33.85 -6.75%
P/EPS 242.21 92.51 105.14 119.24 356.89 142.25 109.19 70.17%
EY 0.41 1.08 0.95 0.84 0.28 0.70 0.92 -41.68%
DY 1.90 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 3.21 3.27 3.39 3.34 3.48 3.52 3.63 -7.87%

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