[HLCAP] YoY 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- -61.82%

YoY- 45.67%

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
Quarter Result
Revenue	97,155	82,488	79,885	79,009	68,160	83,693	88,305	1.60%
YoY %	17.78%	3.26%	1.11%	15.92%	-18.56%	-5.22%	-	-
Horiz. %	110.02%	93.41%	90.46%	89.47%	77.19%	94.78%	100.00%	-
PBT	37,685	20,778	20,567	18,368	15,695	27,512	28,509	4.75%
YoY %	81.37%	1.03%	11.97%	17.03%	-42.95%	-3.50%	-	-
Horiz. %	132.19%	72.88%	72.14%	64.43%	55.05%	96.50%	100.00%	-
Tax	-1,386	-15,553	-11,335	-8,426	-8,870	-2,133	20,953	-
YoY %	91.09%	-37.21%	-34.52%	5.01%	-315.85%	-110.18%	-	-
Horiz. %	-6.61%	-74.23%	-54.10%	-40.21%	-42.33%	-10.18%	100.00%	-
NP	36,299	5,225	9,232	9,942	6,825	25,379	49,462	-5.02%
YoY %	594.72%	-43.40%	-7.14%	45.67%	-73.11%	-48.69%	-	-
Horiz. %	73.39%	10.56%	18.66%	20.10%	13.80%	51.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,299	5,225	9,232	9,942	6,825	25,379	49,462	-5.02%
YoY %	594.72%	-43.40%	-7.14%	45.67%	-73.11%	-48.69%	-	-
Horiz. %	73.39%	10.56%	18.66%	20.10%	13.80%	51.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.68%	74.85%	55.11%	45.87%	56.51%	7.75%	-73.50%	-
YoY %	-95.08%	35.82%	20.14%	-18.83%	629.16%	110.54%	-	-
Horiz. %	-5.01%	-101.84%	-74.98%	-62.41%	-76.88%	-10.54%	100.00%	-
Total Cost	60,856	77,263	70,653	69,067	61,335	58,314	38,843	7.76%
YoY %	-21.24%	9.36%	2.30%	12.61%	5.18%	50.13%	-	-
Horiz. %	156.67%	198.91%	181.89%	177.81%	157.90%	150.13%	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	699,381	655,019	603,604	5.65%
YoY %	5.14%	4.42%	1.93%	7.29%	6.77%	8.52%	-	-
Horiz. %	139.11%	132.31%	126.72%	124.32%	115.87%	108.52%	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	28,939	20,544	35,928	7.50%
YoY %	4.55%	15.79%	0.00%	58.41%	40.86%	-42.82%	-	-
Horiz. %	154.46%	147.75%	127.60%	127.60%	80.55%	57.18%	100.00%	-
Div Payout %	152.88%	1,015.93%	496.57%	461.11%	424.03%	80.95%	72.64%	-
YoY %	-84.95%	104.59%	7.69%	8.74%	423.82%	11.44%	-	-
Horiz. %	210.46%	1,398.58%	683.60%	634.79%	583.74%	111.44%	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	699,381	655,019	603,604	5.65%
YoY %	5.14%	4.42%	1.93%	7.29%	6.77%	8.52%	-	-
Horiz. %	139.11%	132.31%	126.72%	124.32%	115.87%	108.52%	100.00%	-
NOSH	246,896	246,896	246,896	246,896	241,166	241,704	239,525	0.50%
YoY %	0.00%	0.00%	0.00%	2.38%	-0.22%	0.91%	-	-
Horiz. %	103.08%	103.08%	103.08%	103.08%	100.69%	100.91%	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	37.36%	6.33%	11.56%	12.58%	10.01%	30.32%	56.01%	-
YoY %	490.21%	-45.24%	-8.11%	25.67%	-66.99%	-45.87%	-	-
Horiz. %	66.70%	11.30%	20.64%	22.46%	17.87%	54.13%	100.00%	-
ROE	4.32%	0.65%	1.21%	1.32%	0.98%	3.87%	8.19%	-
YoY %	564.62%	-46.28%	-8.33%	34.69%	-74.68%	-52.75%	-	-
Horiz. %	52.75%	7.94%	14.77%	16.12%	11.97%	47.25%	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	40.27	34.19	33.11	32.75	28.26	34.63	36.87	1.47%
YoY %	17.78%	3.26%	1.10%	15.89%	-18.39%	-6.08%	-	-
Horiz. %	109.22%	92.73%	89.80%	88.83%	76.65%	93.92%	100.00%	-
EPS	15.04	2.17	3.83	4.12	2.83	10.50	20.65	-5.14%
YoY %	593.09%	-43.34%	-7.04%	45.58%	-73.05%	-49.15%	-	-
Horiz. %	72.83%	10.51%	18.55%	19.95%	13.70%	50.85%	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	39.35	33.41	32.36	32.00	27.61	33.90	35.77	1.60%
YoY %	17.78%	3.24%	1.12%	15.90%	-18.55%	-5.23%	-	-
Horiz. %	110.01%	93.40%	90.47%	89.46%	77.19%	94.77%	100.00%	-
EPS	14.70	2.12	3.74	4.03	2.76	10.28	20.03	-5.02%
YoY %	593.40%	-43.32%	-7.20%	46.01%	-73.15%	-48.68%	-	-
Horiz. %	73.39%	10.58%	18.67%	20.12%	13.78%	51.32%	100.00%	-
DPS	22.48	21.50	18.57	18.57	11.72	8.32	14.55	7.51%
YoY %	4.56%	15.78%	0.00%	58.45%	40.87%	-42.82%	-	-
Horiz. %	154.50%	147.77%	127.63%	127.63%	80.55%	57.18%	100.00%	-
NAPS	3.4009	3.2347	3.0979	3.0393	2.8327	2.653	2.4448	5.65%
YoY %	5.14%	4.42%	1.93%	7.29%	6.77%	8.52%	-	-
Horiz. %	139.11%	132.31%	126.71%	124.32%	115.87%	108.52%	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	23.30	28.08	29.57	30.48	35.74	29.46	39.06	-8.24%
YoY %	-17.02%	-5.04%	-2.99%	-14.72%	21.32%	-24.58%	-	-
Horiz. %	59.65%	71.89%	75.70%	78.03%	91.50%	75.42%	100.00%	-
P/EPS	62.35	443.31	255.87	242.21	356.89	97.14	69.73	-1.84%
YoY %	-85.94%	73.26%	5.64%	-32.13%	267.40%	39.31%	-	-
Horiz. %	89.42%	635.75%	366.94%	347.35%	511.82%	139.31%	100.00%	-
EY	1.60	0.23	0.39	0.41	0.28	1.03	1.43	1.88%
YoY %	595.65%	-41.03%	-4.88%	46.43%	-72.82%	-27.97%	-	-
Horiz. %	111.89%	16.08%	27.27%	28.67%	19.58%	72.03%	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	23.30	28.08	29.57	30.48	35.74	29.46	34.99	-6.54%
YoY %	-17.02%	-5.04%	-2.99%	-14.72%	21.32%	-15.80%	-	-
Horiz. %	66.59%	80.25%	84.51%	87.11%	102.14%	84.20%	100.00%	-
P/EPS	62.35	443.31	255.87	242.21	356.89	97.14	62.47	-0.03%
YoY %	-85.94%	73.26%	5.64%	-32.13%	267.40%	55.50%	-	-
Horiz. %	99.81%	709.64%	409.59%	387.72%	571.30%	155.50%	100.00%	-
EY	1.60	0.23	0.39	0.41	0.28	1.03	1.60	0.00%
YoY %	595.65%	-41.03%	-4.88%	46.43%	-72.82%	-35.63%	-	-
Horiz. %	100.00%	14.37%	24.38%	25.62%	17.50%	64.38%	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

551

MYEG

MY E.G. SERVICES BHD

461

YTL

YTL CORPORATION BHD

368

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

340

CAPITALA

CAPITAL A BERHAD

298

SAPNRG

SAPURA ENERGY BERHAD

239

TOPGLOV

TOP GLOVE CORPORATION BHD

219

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