[HLCAP] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -0.94%
YoY- 0.64%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 342,660 359,244 320,202 316,952 318,888 330,392 305,735 7.87%
PBT 95,074 97,972 76,732 74,605 75,062 90,840 78,587 13.49%
Tax -1,428 -3,072 -9,020 8,710 9,046 5,284 -7,265 -66.09%
NP 93,646 94,900 67,712 83,316 84,108 96,124 71,322 19.84%
-
NP to SH 93,646 94,900 67,712 83,316 84,108 96,124 71,322 19.84%
-
Tax Rate 1.50% 3.14% 11.76% -11.67% -12.05% -5.82% 9.24% -
Total Cost 249,014 264,344 252,490 233,636 234,780 234,268 234,413 4.09%
-
Net Worth 788,995 820,362 798,646 788,995 764,867 793,821 764,867 2.08%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 53,082 - - - 45,843 -
Div Payout % - - 78.39% - - - 64.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 788,995 820,362 798,646 788,995 764,867 793,821 764,867 2.08%
NOSH 246,896 246,896 246,896 246,896 246,896 246,896 246,896 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 27.33% 26.42% 21.15% 26.29% 26.38% 29.09% 23.33% -
ROE 11.87% 11.57% 8.48% 10.56% 11.00% 12.11% 9.32% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 142.02 148.89 132.71 131.36 132.16 136.93 126.71 7.87%
EPS 38.82 39.32 28.06 34.53 34.86 39.84 29.56 19.86%
DPS 0.00 0.00 22.00 0.00 0.00 0.00 19.00 -
NAPS 3.27 3.40 3.31 3.27 3.17 3.29 3.17 2.08%
Adjusted Per Share Value based on latest NOSH - 246,896
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 145.30 152.34 135.78 134.40 135.22 140.10 129.65 7.87%
EPS 39.71 40.24 28.71 35.33 35.67 40.76 30.24 19.85%
DPS 0.00 0.00 22.51 0.00 0.00 0.00 19.44 -
NAPS 3.3457 3.4787 3.3866 3.3457 3.2434 3.3662 3.2434 2.08%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 9.38 9.60 9.60 9.60 9.60 9.79 9.79 -
P/RPS 6.60 6.45 7.23 7.31 7.26 7.15 7.73 -9.97%
P/EPS 24.17 24.41 34.21 27.80 27.54 24.57 33.12 -18.89%
EY 4.14 4.10 2.92 3.60 3.63 4.07 3.02 23.33%
DY 0.00 0.00 2.29 0.00 0.00 0.00 1.94 -
P/NAPS 2.87 2.82 2.90 2.94 3.03 2.98 3.09 -4.79%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 28/05/19 26/02/19 28/11/18 28/08/18 -
Price 9.38 9.38 9.60 9.60 9.60 9.60 9.79 -
P/RPS 6.60 6.30 7.23 7.31 7.26 7.01 7.73 -9.97%
P/EPS 24.17 23.85 34.21 27.80 27.54 24.10 33.12 -18.89%
EY 4.14 4.19 2.92 3.60 3.63 4.15 3.02 23.33%
DY 0.00 0.00 2.29 0.00 0.00 0.00 1.94 -
P/NAPS 2.87 2.76 2.90 2.94 3.03 2.92 3.09 -4.79%

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