[HLCAP] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -6.1%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 312,063 316,257 305,735 304,859 313,741 311,216 307,874 0.90%
PBT 78,750 82,943 78,587 76,388 81,500 83,993 84,037 -4.22%
Tax -6,103 -7,641 -7,265 -4,356 -4,789 -5,048 -4,952 14.90%
NP 72,647 75,302 71,322 72,032 76,711 78,945 79,085 -5.48%
-
NP to SH 72,647 75,302 71,322 72,032 76,711 78,945 79,085 -5.48%
-
Tax Rate 7.75% 9.21% 9.24% 5.70% 5.88% 6.01% 5.89% -
Total Cost 239,416 240,955 234,413 232,827 237,030 232,271 228,789 3.06%
-
Net Worth 764,867 793,821 764,867 760,041 738,647 764,867 750,390 1.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 45,843 45,843 45,843 45,843 45,843 45,843 45,843 0.00%
Div Payout % 63.10% 60.88% 64.28% 63.64% 59.76% 58.07% 57.97% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 764,867 793,821 764,867 760,041 738,647 764,867 750,390 1.27%
NOSH 246,896 246,896 246,896 246,896 246,896 246,896 246,896 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 23.28% 23.81% 23.33% 23.63% 24.45% 25.37% 25.69% -
ROE 9.50% 9.49% 9.32% 9.48% 10.39% 10.32% 10.54% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 129.33 131.07 126.71 126.35 129.97 128.98 127.60 0.89%
EPS 30.11 31.21 29.56 29.85 31.78 32.72 32.78 -5.49%
DPS 19.00 19.00 19.00 19.00 19.00 19.00 19.00 0.00%
NAPS 3.17 3.29 3.17 3.15 3.06 3.17 3.11 1.27%
Adjusted Per Share Value based on latest NOSH - 246,896
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 126.39 128.09 123.83 123.48 127.07 126.05 124.70 0.89%
EPS 29.42 30.50 28.89 29.18 31.07 31.98 32.03 -5.49%
DPS 18.57 18.57 18.57 18.57 18.57 18.57 18.57 0.00%
NAPS 3.0979 3.2152 3.0979 3.0784 2.9917 3.0979 3.0393 1.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.60 9.79 9.79 9.79 9.79 9.98 9.98 -
P/RPS 7.42 7.47 7.73 7.75 7.53 7.74 7.82 -3.43%
P/EPS 31.88 31.37 33.12 32.79 30.81 30.50 30.45 3.09%
EY 3.14 3.19 3.02 3.05 3.25 3.28 3.28 -2.85%
DY 1.98 1.94 1.94 1.94 1.94 1.90 1.90 2.77%
P/NAPS 3.03 2.98 3.09 3.11 3.20 3.15 3.21 -3.76%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 28/08/18 30/05/18 26/02/18 30/11/17 24/08/17 -
Price 9.60 9.60 9.79 9.79 9.79 9.79 9.98 -
P/RPS 7.42 7.32 7.73 7.75 7.53 7.59 7.82 -3.43%
P/EPS 31.88 30.76 33.12 32.79 30.81 29.92 30.45 3.09%
EY 3.14 3.25 3.02 3.05 3.25 3.34 3.28 -2.85%
DY 1.98 1.98 1.94 1.94 1.94 1.94 1.90 2.77%
P/NAPS 3.03 2.92 3.09 3.11 3.20 3.09 3.21 -3.76%

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