[HLCAP] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 101.37%
YoY- 95.96%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 89,813 406,474 328,366 227,059 111,021 337,082 239,927 -48.02%
PBT 36,851 177,350 153,000 106,144 52,714 95,750 58,065 -26.12%
Tax -8,012 25,937 -20,625 -14,390 -7,150 -1,563 -177 1167.17%
NP 28,839 203,287 132,375 91,754 45,564 94,187 57,888 -37.12%
-
NP to SH 28,839 203,287 132,375 91,754 45,564 94,187 57,888 -37.12%
-
Tax Rate 21.74% -14.62% 13.48% 13.56% 13.56% 1.63% 0.30% -
Total Cost 60,974 203,187 195,991 135,305 65,457 242,895 182,039 -51.73%
-
Net Worth 917,203 957,287 877,120 858,735 890,334 839,664 793,821 10.10%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 61,304 - - - 55,495 - -
Div Payout % - 30.16% - - - 58.92% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 917,203 957,287 877,120 858,735 890,334 839,664 793,821 10.10%
NOSH 246,896 246,896 246,896 246,896 246,896 246,896 246,896 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 32.11% 50.01% 40.31% 40.41% 41.04% 27.94% 24.13% -
ROE 3.14% 21.24% 15.09% 10.68% 5.12% 11.22% 7.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.09 172.39 139.27 95.45 46.01 139.70 99.44 -47.22%
EPS 12.23 85.52 55.54 38.30 18.88 39.04 23.99 -36.15%
DPS 0.00 26.00 0.00 0.00 0.00 23.00 0.00 -
NAPS 3.89 4.06 3.72 3.61 3.69 3.48 3.29 11.80%
Adjusted Per Share Value based on latest NOSH - 246,896
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.38 164.63 133.00 91.97 44.97 136.53 97.18 -48.02%
EPS 11.68 82.34 53.62 37.16 18.45 38.15 23.45 -37.13%
DPS 0.00 24.83 0.00 0.00 0.00 22.48 0.00 -
NAPS 3.7149 3.8773 3.5526 3.4781 3.6061 3.4009 3.2152 10.10%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 6.66 6.05 5.93 6.19 9.38 9.38 9.38 -
P/RPS 17.48 3.51 4.26 6.48 20.39 6.71 9.43 50.84%
P/EPS 54.45 7.02 10.56 16.05 49.67 24.03 39.10 24.67%
EY 1.84 14.25 9.47 6.23 2.01 4.16 2.56 -19.74%
DY 0.00 4.30 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 1.71 1.49 1.59 1.71 2.54 2.70 2.85 -28.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 27/05/21 26/02/21 27/11/20 28/08/20 29/05/20 -
Price 6.90 6.09 5.74 6.27 6.78 9.38 9.38 -
P/RPS 18.11 3.53 4.12 6.57 14.74 6.71 9.43 54.44%
P/EPS 56.41 7.06 10.22 16.26 35.90 24.03 39.10 27.65%
EY 1.77 14.16 9.78 6.15 2.79 4.16 2.56 -21.79%
DY 0.00 4.27 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 1.77 1.50 1.54 1.74 1.84 2.70 2.85 -27.18%

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