[HLCAP] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 75.0%
YoY- 3.25%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 166,814 227,059 171,330 159,444 153,116 147,249 131,132 4.08%
PBT 58,192 106,144 47,537 37,531 37,368 39,905 34,328 9.18%
Tax -13,912 -14,390 -714 4,523 3,361 3,198 3,593 -
NP 44,280 91,754 46,823 42,054 40,729 43,103 37,921 2.61%
-
NP to SH 44,280 91,754 46,823 42,054 40,729 43,103 37,921 2.61%
-
Tax Rate 23.91% 13.56% 1.50% -12.05% -8.99% -8.01% -10.47% -
Total Cost 122,534 135,305 124,507 117,390 112,387 104,146 93,211 4.65%
-
Net Worth 926,635 858,735 788,995 764,867 738,647 709,680 670,613 5.53%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 926,635 858,735 788,995 764,867 738,647 709,680 670,613 5.53%
NOSH 246,896 246,896 246,896 246,896 246,896 246,896 241,227 0.38%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 26.54% 40.41% 27.33% 26.38% 26.60% 29.27% 28.92% -
ROE 4.78% 10.68% 5.93% 5.50% 5.51% 6.07% 5.65% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.75 95.45 71.01 66.08 63.43 61.00 54.36 4.48%
EPS 18.78 38.30 19.41 17.43 16.88 17.86 15.72 3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.61 3.27 3.17 3.06 2.94 2.78 5.93%
Adjusted Per Share Value based on latest NOSH - 246,896
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.74 96.28 72.65 67.61 64.93 62.44 55.61 4.08%
EPS 18.78 38.91 19.86 17.83 17.27 18.28 16.08 2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9294 3.6414 3.3457 3.2434 3.1322 3.0094 2.8437 5.53%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 7.28 6.19 9.38 9.60 9.79 9.98 10.10 -
P/RPS 10.29 6.48 13.21 14.53 15.43 16.36 18.58 -9.37%
P/EPS 38.77 16.05 48.34 55.08 58.02 55.89 64.25 -8.06%
EY 2.58 6.23 2.07 1.82 1.72 1.79 1.56 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.71 2.87 3.03 3.20 3.39 3.63 -10.61%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 26/02/20 26/02/19 26/02/18 21/02/17 23/02/16 -
Price 7.09 6.27 9.38 9.60 9.79 9.98 10.10 -
P/RPS 10.02 6.57 13.21 14.53 15.43 16.36 18.58 -9.77%
P/EPS 37.75 16.26 48.34 55.08 58.02 55.89 64.25 -8.47%
EY 2.65 6.15 2.07 1.82 1.72 1.79 1.56 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.74 2.87 3.03 3.20 3.39 3.63 -11.02%

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