[HLCAP] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -6.93%
YoY- -27.39%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 306,232 294,498 262,264 253,184 246,664 237,798 186,056 8.65%
PBT 74,736 79,810 68,656 68,552 70,868 52,964 45,628 8.56%
Tax 6,722 6,396 7,186 -274 23,164 -18,782 -10,374 -
NP 81,458 86,206 75,842 68,278 94,032 34,182 35,254 14.96%
-
NP to SH 81,458 86,206 75,842 68,278 94,032 34,182 35,254 14.96%
-
Tax Rate -8.99% -8.01% -10.47% 0.40% -32.69% 35.46% 22.74% -
Total Cost 224,774 208,292 186,422 184,906 152,632 203,616 150,802 6.87%
-
Net Worth 738,647 709,680 670,613 609,109 526,351 422,579 356,810 12.88%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 738,647 709,680 670,613 609,109 526,351 422,579 356,810 12.88%
NOSH 246,896 246,896 241,227 240,754 237,095 234,766 234,743 0.84%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 26.60% 29.27% 28.92% 26.97% 38.12% 14.37% 18.95% -
ROE 11.03% 12.15% 11.31% 11.21% 17.86% 8.09% 9.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 126.86 122.00 108.72 105.16 104.04 101.29 79.26 8.14%
EPS 33.76 35.72 31.44 28.36 39.66 14.56 15.02 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.94 2.78 2.53 2.22 1.80 1.52 12.35%
Adjusted Per Share Value based on latest NOSH - 241,190
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 124.03 119.28 106.22 102.55 99.91 96.32 75.36 8.65%
EPS 32.99 34.92 30.72 27.65 38.09 13.84 14.28 14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9917 2.8744 2.7162 2.4671 2.1319 1.7116 1.4452 12.87%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 9.79 9.98 10.10 13.78 9.80 1.29 1.17 -
P/RPS 7.72 8.18 9.29 13.10 9.42 1.27 1.48 31.65%
P/EPS 29.01 27.95 32.12 48.59 24.71 8.86 7.79 24.47%
EY 3.45 3.58 3.11 2.06 4.05 11.29 12.84 -19.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.39 3.63 5.45 4.41 0.72 0.77 26.76%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 23/02/16 25/02/15 25/02/14 22/02/13 27/02/12 -
Price 9.79 9.98 10.10 11.00 9.95 1.98 1.23 -
P/RPS 7.72 8.18 9.29 10.46 9.56 1.95 1.55 30.64%
P/EPS 29.01 27.95 32.12 38.79 25.09 13.60 8.19 23.44%
EY 3.45 3.58 3.11 2.58 3.99 7.35 12.21 -18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.39 3.63 4.35 4.48 1.10 0.81 25.70%

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