[HLCAP] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock

[HLCAP] HONG LEONG CAPITAL BERHAD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 14.38%

YoY- 27.81%

Quarter Report

HLCB-Condensed Financial Statements Q4 FY1617.pdf

Latest QR

Upcoming QR

HLCAP's Result

HLCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	337,082	320,202	305,735	307,874	258,004	272,307	259,928	4.42%
YoY %	5.27%	4.73%	-0.69%	19.33%	-5.25%	4.76%	-	-
Horiz. %	129.68%	123.19%	117.62%	118.45%	99.26%	104.76%	100.00%	-
PBT	95,750	76,732	78,587	84,037	64,500	78,508	78,283	3.41%
YoY %	24.78%	-2.36%	-6.49%	30.29%	-17.84%	0.29%	-	-
Horiz. %	122.31%	98.02%	100.39%	107.35%	82.39%	100.29%	100.00%	-
Tax	-1,563	-9,020	-7,265	-4,952	-2,623	-2,173	40,527	-
YoY %	82.67%	-24.16%	-46.71%	-88.79%	-20.71%	-105.36%	-	-
Horiz. %	-3.86%	-22.26%	-17.93%	-12.22%	-6.47%	-5.36%	100.00%	-
NP	94,187	67,712	71,322	79,085	61,877	76,335	118,810	-3.79%
YoY %	39.10%	-5.06%	-9.82%	27.81%	-18.94%	-35.75%	-	-
Horiz. %	79.28%	56.99%	60.03%	66.56%	52.08%	64.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,187	67,712	71,322	79,085	61,877	76,335	118,810	-3.79%
YoY %	39.10%	-5.06%	-9.82%	27.81%	-18.94%	-35.75%	-	-
Horiz. %	79.28%	56.99%	60.03%	66.56%	52.08%	64.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.63%	11.76%	9.24%	5.89%	4.07%	2.77%	-51.77%	-
YoY %	-86.14%	27.27%	56.88%	44.72%	46.93%	105.35%	-	-
Horiz. %	-3.15%	-22.72%	-17.85%	-11.38%	-7.86%	-5.35%	100.00%	-
Total Cost	242,895	252,490	234,413	228,789	196,127	195,972	141,118	9.46%
YoY %	-3.80%	7.71%	2.46%	16.65%	0.08%	38.87%	-	-
Horiz. %	172.12%	178.92%	166.11%	162.13%	138.98%	138.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	839,664	798,646	764,867	750,390	699,856	652,991	599,641	5.76%
YoY %	5.14%	4.42%	1.93%	7.22%	7.18%	8.90%	-	-
Horiz. %	140.03%	133.19%	127.55%	125.14%	116.71%	108.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	55,495	53,082	45,843	45,843	28,959	20,481	35,692	7.62%
YoY %	4.55%	15.79%	0.00%	58.30%	41.39%	-42.62%	-	-
Horiz. %	155.48%	148.72%	128.44%	128.44%	81.14%	57.38%	100.00%	-
Div Payout %	58.92%	78.39%	64.28%	57.97%	46.80%	26.83%	30.04%	-
YoY %	-24.84%	21.95%	10.88%	23.87%	74.43%	-10.69%	-	-
Horiz. %	196.14%	260.95%	213.98%	192.98%	155.79%	89.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	839,664	798,646	764,867	750,390	699,856	652,991	599,641	5.76%
YoY %	5.14%	4.42%	1.93%	7.22%	7.18%	8.90%	-	-
Horiz. %	140.03%	133.19%	127.55%	125.14%	116.71%	108.90%	100.00%	-
NOSH	246,896	246,896	246,896	246,896	241,329	240,956	237,953	0.61%
YoY %	0.00%	0.00%	0.00%	2.31%	0.15%	1.26%	-	-
Horiz. %	103.76%	103.76%	103.76%	103.76%	101.42%	101.26%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	27.94%	21.15%	23.33%	25.69%	23.98%	28.03%	45.71%	-
YoY %	32.10%	-9.34%	-9.19%	7.13%	-14.45%	-38.68%	-	-
Horiz. %	61.12%	46.27%	51.04%	56.20%	52.46%	61.32%	100.00%	-
ROE	11.22%	8.48%	9.32%	10.54%	8.84%	11.69%	19.81%	-
YoY %	32.31%	-9.01%	-11.57%	19.23%	-24.38%	-40.99%	-	-
Horiz. %	56.64%	42.81%	47.05%	53.21%	44.62%	59.01%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	139.70	132.71	126.71	127.60	106.91	113.01	109.23	4.18%
YoY %	5.27%	4.74%	-0.70%	19.35%	-5.40%	3.46%	-	-
Horiz. %	127.90%	121.50%	116.00%	116.82%	97.88%	103.46%	100.00%	-
EPS	39.04	28.06	29.56	32.78	25.64	31.68	49.93	-4.01%
YoY %	39.13%	-5.07%	-9.82%	27.85%	-19.07%	-36.55%	-	-
Horiz. %	78.19%	56.20%	59.20%	65.65%	51.35%	63.45%	100.00%	-
DPS	23.00	22.00	19.00	19.00	12.00	8.50	15.00	7.37%
YoY %	4.55%	15.79%	0.00%	58.33%	41.18%	-43.33%	-	-
Horiz. %	153.33%	146.67%	126.67%	126.67%	80.00%	56.67%	100.00%	-
NAPS	3.48	3.31	3.17	3.11	2.90	2.71	2.52	5.52%
YoY %	5.14%	4.42%	1.93%	7.24%	7.01%	7.54%	-	-
Horiz. %	138.10%	131.35%	125.79%	123.41%	115.08%	107.54%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 246,896
RPS	136.53	129.69	123.83	124.70	104.50	110.29	105.28	4.42%
YoY %	5.27%	4.73%	-0.70%	19.33%	-5.25%	4.76%	-	-
Horiz. %	129.68%	123.19%	117.62%	118.45%	99.26%	104.76%	100.00%	-
EPS	38.15	27.43	28.89	32.03	25.06	30.92	48.12	-3.79%
YoY %	39.08%	-5.05%	-9.80%	27.81%	-18.95%	-35.74%	-	-
Horiz. %	79.28%	57.00%	60.04%	66.56%	52.08%	64.26%	100.00%	-
DPS	22.48	21.50	18.57	18.57	11.73	8.30	14.46	7.62%
YoY %	4.56%	15.78%	0.00%	58.31%	41.33%	-42.60%	-	-
Horiz. %	155.46%	148.69%	128.42%	128.42%	81.12%	57.40%	100.00%	-
NAPS	3.4009	3.2347	3.0979	3.0393	2.8346	2.6448	2.4287	5.76%
YoY %	5.14%	4.42%	1.93%	7.22%	7.18%	8.90%	-	-
Horiz. %	140.03%	133.19%	127.55%	125.14%	116.71%	108.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	9.38	9.60	9.79	9.98	10.10	10.20	14.40	-
P/RPS	6.71	7.23	7.73	7.82	9.45	9.03	13.18	-10.63%
YoY %	-7.19%	-6.47%	-1.15%	-17.25%	4.65%	-31.49%	-	-
Horiz. %	50.91%	54.86%	58.65%	59.33%	71.70%	68.51%	100.00%	-
P/EPS	24.03	34.21	33.12	30.45	39.39	32.20	28.84	-2.99%
YoY %	-29.76%	3.29%	8.77%	-22.70%	22.33%	11.65%	-	-
Horiz. %	83.32%	118.62%	114.84%	105.58%	136.58%	111.65%	100.00%	-
EY	4.16	2.92	3.02	3.28	2.54	3.11	3.47	3.06%
YoY %	42.47%	-3.31%	-7.93%	29.13%	-18.33%	-10.37%	-	-
Horiz. %	119.88%	84.15%	87.03%	94.52%	73.20%	89.63%	100.00%	-
DY	2.45	2.29	1.94	1.90	1.19	0.83	1.04	15.33%
YoY %	6.99%	18.04%	2.11%	59.66%	43.37%	-20.19%	-	-
Horiz. %	235.58%	220.19%	186.54%	182.69%	114.42%	79.81%	100.00%	-
P/NAPS	2.70	2.90	3.09	3.21	3.48	3.76	5.71	-11.72%
YoY %	-6.90%	-6.15%	-3.74%	-7.76%	-7.45%	-34.15%	-	-
Horiz. %	47.29%	50.79%	54.12%	56.22%	60.95%	65.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	28/08/19	28/08/18	24/08/17	29/08/16	26/08/15	26/08/14	-
Price	9.38	9.60	9.79	9.98	10.10	10.20	12.90	-
P/RPS	6.71	7.23	7.73	7.82	9.45	9.03	11.81	-8.98%
YoY %	-7.19%	-6.47%	-1.15%	-17.25%	4.65%	-23.54%	-	-
Horiz. %	56.82%	61.22%	65.45%	66.22%	80.02%	76.46%	100.00%	-
P/EPS	24.03	34.21	33.12	30.45	39.39	32.20	25.84	-1.20%
YoY %	-29.76%	3.29%	8.77%	-22.70%	22.33%	24.61%	-	-
Horiz. %	93.00%	132.39%	128.17%	117.84%	152.44%	124.61%	100.00%	-
EY	4.16	2.92	3.02	3.28	2.54	3.11	3.87	1.21%
YoY %	42.47%	-3.31%	-7.93%	29.13%	-18.33%	-19.64%	-	-
Horiz. %	107.49%	75.45%	78.04%	84.75%	65.63%	80.36%	100.00%	-
DY	2.45	2.29	1.94	1.90	1.19	0.83	1.16	13.25%
YoY %	6.99%	18.04%	2.11%	59.66%	43.37%	-28.45%	-	-
Horiz. %	211.21%	197.41%	167.24%	163.79%	102.59%	71.55%	100.00%	-
P/NAPS	2.70	2.90	3.09	3.21	3.48	3.76	5.12	-10.10%
YoY %	-6.90%	-6.15%	-3.74%	-7.76%	-7.45%	-26.56%	-	-
Horiz. %	52.73%	56.64%	60.35%	62.70%	67.97%	73.44%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:30:00

EMA 5

5 Mins

BUY

2024-04-30 16:05:00

EMA 5

5 Mins

SELL

2024-04-30 16:00:00

EMA 5

Hourly

SELL

2024-04-30 16:00:00

EMA 5

10 Mins

SELL

2024-04-30 16:00:00

MACD/RSI

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

600

MYEG

MY E.G. SERVICES BHD

534

PTRANS

PERAK TRANSIT BERHAD

487

MPI

MALAYSIAN PACIFIC INDUSTRIES

479

HLIND

HONG LEONG INDUSTRIES BHD

453

YTL

YTL CORPORATION BHD

370

MKHOP

MKH OIL PALM (EAST KALIMANTAN) BERHAD

329

CAPITALA

CAPITAL A BERHAD

314

SAPNRG

SAPURA ENERGY BERHAD

280

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More