[HLCAP] YoY Cumulative 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- 86.13%
YoY- -27.39%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 153,116 147,249 131,132 126,592 123,332 118,899 93,028 8.65%
PBT 37,368 39,905 34,328 34,276 35,434 26,482 22,814 8.56%
Tax 3,361 3,198 3,593 -137 11,582 -9,391 -5,187 -
NP 40,729 43,103 37,921 34,139 47,016 17,091 17,627 14.96%
-
NP to SH 40,729 43,103 37,921 34,139 47,016 17,091 17,627 14.96%
-
Tax Rate -8.99% -8.01% -10.47% 0.40% -32.69% 35.46% 22.74% -
Total Cost 112,387 104,146 93,211 92,453 76,316 101,808 75,401 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 5.51% 6.07% 5.65% 5.60% 8.93% 4.04% 4.94% -
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 63.43 61.00 54.36 52.58 52.02 50.65 39.63 8.14%
EPS 16.88 17.86 15.72 14.18 19.83 7.28 7.51 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 62.02 59.64 53.11 51.27 49.95 48.16 37.68 8.65%
EPS 16.50 17.46 15.36 13.83 19.04 6.92 7.14 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 15.43 16.36 18.58 26.21 18.84 2.55 2.95 31.71%
P/EPS 58.02 55.89 64.25 97.18 49.42 17.72 15.58 24.47%
EY 1.72 1.79 1.56 1.03 2.02 5.64 6.42 -19.69%
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 15.43 16.36 18.58 20.92 19.13 3.91 3.10 30.63%
P/EPS 58.02 55.89 64.25 77.57 50.18 27.20 16.38 23.44%
EY 1.72 1.79 1.56 1.29 1.99 3.68 6.10 -19.00%
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