[HLCAP] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 42.91%
YoY- 41.22%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 68,734 68,160 58,712 71,963 59,169 83,693 62,022 7.07%
PBT 18,398 15,695 14,477 21,468 12,860 27,512 16,720 6.56%
Tax 1,793 -8,870 2,654 842 2,751 -2,133 97 595.39%
NP 20,191 6,825 17,131 22,310 15,611 25,379 16,817 12.92%
-
NP to SH 20,191 6,825 17,131 22,310 15,611 25,379 16,817 12.92%
-
Tax Rate -9.75% 56.51% -18.33% -3.92% -21.39% 7.75% -0.58% -
Total Cost 48,543 61,335 41,581 49,653 43,558 58,314 45,205 4.85%
-
Net Worth 721,279 699,381 692,478 670,505 665,940 655,019 629,732 9.44%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 28,939 - - - 20,544 - -
Div Payout % - 424.03% - - - 80.95% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 721,279 699,381 692,478 670,505 665,940 655,019 629,732 9.44%
NOSH 241,230 241,166 241,281 241,189 241,282 241,704 241,276 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 29.38% 10.01% 29.18% 31.00% 26.38% 30.32% 27.11% -
ROE 2.80% 0.98% 2.47% 3.33% 2.34% 3.87% 2.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.49 28.26 24.33 29.84 24.52 34.63 25.71 7.06%
EPS 8.37 2.83 7.10 9.25 6.47 10.50 6.97 12.94%
DPS 0.00 12.00 0.00 0.00 0.00 8.50 0.00 -
NAPS 2.99 2.90 2.87 2.78 2.76 2.71 2.61 9.45%
Adjusted Per Share Value based on latest NOSH - 241,189
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.15 28.90 24.90 30.52 25.09 35.49 26.30 7.07%
EPS 8.56 2.89 7.26 9.46 6.62 10.76 7.13 12.92%
DPS 0.00 12.27 0.00 0.00 0.00 8.71 0.00 -
NAPS 3.0586 2.9657 2.9364 2.8433 2.8239 2.7776 2.6704 9.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 10.10 10.10 10.10 10.10 10.20 10.20 10.20 -
P/RPS 35.45 35.74 41.51 33.85 41.59 29.46 39.68 -7.22%
P/EPS 120.67 356.89 142.25 109.19 157.65 97.14 146.34 -12.03%
EY 0.83 0.28 0.70 0.92 0.63 1.03 0.68 14.17%
DY 0.00 1.19 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 3.38 3.48 3.52 3.63 3.70 3.76 3.91 -9.23%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 24/05/16 23/02/16 17/11/15 26/08/15 26/05/15 -
Price 9.98 10.10 10.10 10.10 10.10 10.20 10.20 -
P/RPS 35.03 35.74 41.51 33.85 41.19 29.46 39.68 -7.95%
P/EPS 119.24 356.89 142.25 109.19 156.11 97.14 146.34 -12.72%
EY 0.84 0.28 0.70 0.92 0.64 1.03 0.68 15.08%
DY 0.00 1.19 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 3.34 3.48 3.52 3.63 3.66 3.76 3.91 -9.94%

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