[HLCAP] YoY 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- -13.87%
YoY- -30.45%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 81,040 78,515 71,963 63,651 67,146 64,747 51,226 7.93%
PBT 19,014 21,507 21,468 15,290 16,975 14,813 11,808 8.25%
Tax 1,664 1,405 842 508 5,739 -5,886 -2,238 -
NP 20,678 22,912 22,310 15,798 22,714 8,927 9,570 13.68%
-
NP to SH 20,678 22,912 22,310 15,798 22,714 8,927 9,570 13.68%
-
Tax Rate -8.75% -6.53% -3.92% -3.32% -33.81% 39.74% 18.95% -
Total Cost 60,362 55,603 49,653 47,853 44,432 55,820 41,656 6.37%
-
Net Worth 738,647 709,680 670,505 610,212 526,357 421,748 356,764 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 738,647 709,680 670,505 610,212 526,357 421,748 356,764 12.88%
NOSH 246,896 246,896 241,189 241,190 237,098 234,304 234,713 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 25.52% 29.18% 31.00% 24.82% 33.83% 13.79% 18.68% -
ROE 2.80% 3.23% 3.33% 2.59% 4.32% 2.12% 2.68% -
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 33.57 32.53 29.84 26.39 28.32 27.63 21.82 7.43%
EPS 8.57 9.50 9.25 6.55 9.58 3.81 4.08 13.15%
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 34.36 33.29 30.52 26.99 28.47 27.46 21.72 7.93%
EPS 8.77 9.72 9.46 6.70 9.63 3.79 4.06 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1322 3.0094 2.8433 2.5876 2.232 1.7884 1.5128 12.88%
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 29.16 30.68 33.85 52.22 34.60 4.67 5.36 32.58%
P/EPS 114.29 105.14 109.19 210.38 102.30 33.86 28.70 25.87%
EY 0.88 0.95 0.92 0.48 0.98 2.95 3.48 -20.46%
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 29.16 30.68 33.85 41.68 35.13 7.17 5.64 31.46%
P/EPS 114.29 105.14 109.19 167.94 103.86 51.97 30.17 24.82%
EY 0.88 0.95 0.92 0.60 0.96 1.92 3.31 -19.79%
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