[HLCAP] YoY TTM 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- 4.1%

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
TTM 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	699,381	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 %	58.92%	78.39%	64.28%	57.97%	46.77%	26.91%	30.24%	-
YoY %	-24.84%	21.95%	10.88%	23.95%	73.80%	-11.01%	-	-
Horiz. %	194.84%	259.23%	212.57%	191.70%	154.66%	88.99%	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	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%	8.85%	11.65%	19.68%	-
YoY %	32.31%	-9.01%	-11.57%	19.10%	-24.03%	-40.80%	-	-
Horiz. %	57.01%	43.09%	47.36%	53.56%	44.97%	59.20%	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	106.98	112.66	108.52	4.29%
YoY %	5.27%	4.74%	-0.70%	19.27%	-5.04%	3.81%	-	-
Horiz. %	128.73%	122.29%	116.76%	117.58%	98.58%	103.81%	100.00%	-
EPS	39.04	28.06	29.56	32.78	25.66	31.58	49.60	-3.90%
YoY %	39.13%	-5.07%	-9.82%	27.75%	-18.75%	-36.33%	-	-
Horiz. %	78.71%	56.57%	59.60%	66.09%	51.73%	63.67%	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	11.72	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	6.71	7.23	7.73	7.82	9.44	9.05	13.27	-10.73%
YoY %	-7.19%	-6.47%	-1.15%	-17.16%	4.31%	-31.80%	-	-
Horiz. %	50.57%	54.48%	58.25%	58.93%	71.14%	68.20%	100.00%	-
P/EPS	24.03	34.21	33.12	30.45	39.36	32.30	29.03	-3.09%
YoY %	-29.76%	3.29%	8.77%	-22.64%	21.86%	11.26%	-	-
Horiz. %	82.78%	117.84%	114.09%	104.89%	135.58%	111.26%	100.00%	-
EY	4.16	2.92	3.02	3.28	2.54	3.10	3.44	3.21%
YoY %	42.47%	-3.31%	-7.93%	29.13%	-18.06%	-9.88%	-	-
Horiz. %	120.93%	84.88%	87.79%	95.35%	73.84%	90.12%	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	9.44	9.05	11.89	-9.08%
YoY %	-7.19%	-6.47%	-1.15%	-17.16%	4.31%	-23.89%	-	-
Horiz. %	56.43%	60.81%	65.01%	65.77%	79.39%	76.11%	100.00%	-
P/EPS	24.03	34.21	33.12	30.45	39.36	32.30	26.01	-1.30%
YoY %	-29.76%	3.29%	8.77%	-22.64%	21.86%	24.18%	-	-
Horiz. %	92.39%	131.53%	127.34%	117.07%	151.33%	124.18%	100.00%	-
EY	4.16	2.92	3.02	3.28	2.54	3.10	3.85	1.29%
YoY %	42.47%	-3.31%	-7.93%	29.13%	-18.06%	-19.48%	-	-
Horiz. %	108.05%	75.84%	78.44%	85.19%	65.97%	80.52%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos