[HLCAP] YoY 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 330,392 288,304 274,936 236,676 251,764 224,744 216,608 7.28%
PBT 90,840 73,416 73,592 51,440 75,944 73,836 46,676 11.73%
Tax 5,284 6,788 7,172 11,004 -2,580 23,372 -14,020 -
NP 96,124 80,204 80,764 62,444 73,364 97,208 32,656 19.70%
-
NP to SH 96,124 80,204 80,764 62,444 73,364 97,208 32,656 19.70%
-
Tax Rate -5.82% -9.25% -9.75% -21.39% 3.40% -31.65% 30.04% -
Total Cost 234,268 208,100 194,172 174,232 178,400 127,536 183,952 4.11%
-
Net Worth 793,821 764,867 721,279 665,940 624,988 505,007 398,816 12.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 793,821 764,867 721,279 665,940 624,988 505,007 398,816 12.15%
NOSH 246,896 246,896 241,230 241,282 240,380 237,092 234,597 0.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 29.09% 27.82% 29.38% 26.38% 29.14% 43.25% 15.08% -
ROE 12.11% 10.49% 11.20% 9.38% 11.74% 19.25% 8.19% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 136.93 119.49 113.97 98.09 104.74 94.79 92.33 6.78%
EPS 39.84 33.24 33.48 25.88 30.52 41.00 13.92 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.17 2.99 2.76 2.60 2.13 1.70 11.62%
Adjusted Per Share Value based on latest NOSH - 241,282
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 133.82 116.77 111.36 95.86 101.97 91.03 87.73 7.28%
EPS 38.93 32.48 32.71 25.29 29.71 39.37 13.23 19.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2152 3.0979 2.9214 2.6973 2.5314 2.0454 1.6153 12.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 9.79 9.98 10.10 10.20 13.80 6.68 1.20 -
P/RPS 7.15 8.35 8.86 10.40 13.18 7.05 1.30 32.84%
P/EPS 24.57 30.02 30.17 39.41 45.22 16.29 8.62 19.06%
EY 4.07 3.33 3.31 2.54 2.21 6.14 11.60 -16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.15 3.38 3.70 5.31 3.14 0.71 26.99%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 22/11/16 17/11/15 25/11/14 26/11/13 14/11/12 -
Price 9.60 9.79 9.98 10.10 13.70 8.90 1.19 -
P/RPS 7.01 8.19 8.76 10.30 13.08 9.39 1.29 32.57%
P/EPS 24.10 29.45 29.81 39.03 44.89 21.71 8.55 18.84%
EY 4.15 3.40 3.35 2.56 2.23 4.61 11.70 -15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.09 3.34 3.66 5.27 4.18 0.70 26.86%

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