[HLCAP] YoY TTM Result on 30-Sep-2017 [#1]

Stock

[HLCAP] HONG LEONG CAPITAL BERHAD

Announcement Date

30-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -0.18%

YoY- 18.79%

Quarter Report

HLCB-Condensed Financial Statements Q1 FY1718.pdf

Latest QR

Upcoming QR

HLCAP's Result

HLCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	358,292	327,415	316,257	311,216	267,569	268,535	266,683	5.03%
YoY %	9.43%	3.53%	1.62%	16.31%	-0.36%	0.69%	-	-
Horiz. %	134.35%	122.77%	118.59%	116.70%	100.33%	100.69%	100.00%	-
PBT	123,971	78,515	82,943	83,993	70,038	72,382	78,810	7.83%
YoY %	57.89%	-5.34%	-1.25%	19.92%	-3.24%	-8.16%	-	-
Horiz. %	157.30%	99.63%	105.24%	106.58%	88.87%	91.84%	100.00%	-
Tax	-7,945	-11,109	-7,641	-5,048	-3,581	1,223	34,039	-
YoY %	28.48%	-45.39%	-51.37%	-40.97%	-392.80%	-96.41%	-	-
Horiz. %	-23.34%	-32.64%	-22.45%	-14.83%	-10.52%	3.59%	100.00%	-
NP	116,026	67,406	75,302	78,945	66,457	73,605	112,849	0.46%
YoY %	72.13%	-10.49%	-4.61%	18.79%	-9.71%	-34.78%	-	-
Horiz. %	102.82%	59.73%	66.73%	69.96%	58.89%	65.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,026	67,406	75,302	78,945	66,457	73,605	112,849	0.46%
YoY %	72.13%	-10.49%	-4.61%	18.79%	-9.71%	-34.78%	-	-
Horiz. %	102.82%	59.73%	66.73%	69.96%	58.89%	65.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.41%	14.15%	9.21%	6.01%	5.11%	-1.69%	-43.19%	-
YoY %	-54.70%	53.64%	53.24%	17.61%	402.37%	96.09%	-	-
Horiz. %	-14.84%	-32.76%	-21.32%	-13.92%	-11.83%	3.91%	100.00%	-
Total Cost	242,266	260,009	240,955	232,271	201,112	194,930	153,834	7.85%
YoY %	-6.82%	7.91%	3.74%	15.49%	3.17%	26.71%	-	-
Horiz. %	157.49%	169.02%	156.63%	150.99%	130.73%	126.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	890,334	820,362	793,821	764,867	721,279	665,940	624,988	6.06%
YoY %	8.53%	3.34%	3.79%	6.04%	8.31%	6.55%	-	-
Horiz. %	142.46%	131.26%	127.01%	122.38%	115.41%	106.55%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	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 %	47.83%	78.75%	60.88%	58.07%	43.55%	27.91%	31.84%	-
YoY %	-39.26%	29.35%	4.84%	33.34%	56.04%	-12.34%	-	-
Horiz. %	150.22%	247.33%	191.21%	182.38%	136.78%	87.66%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	890,334	820,362	793,821	764,867	721,279	665,940	624,988	6.06%
YoY %	8.53%	3.34%	3.79%	6.04%	8.31%	6.55%	-	-
Horiz. %	142.46%	131.26%	127.01%	122.38%	115.41%	106.55%	100.00%	-
NOSH	246,896	246,896	246,896	246,896	241,230	241,282	240,380	0.44%
YoY %	0.00%	0.00%	0.00%	2.35%	-0.02%	0.38%	-	-
Horiz. %	102.71%	102.71%	102.71%	102.71%	100.35%	100.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	32.38%	20.59%	23.81%	25.37%	24.84%	27.41%	42.32%	-
YoY %	57.26%	-13.52%	-6.15%	2.13%	-9.38%	-35.23%	-	-
Horiz. %	76.51%	48.65%	56.26%	59.95%	58.70%	64.77%	100.00%	-
ROE	13.03%	8.22%	9.49%	10.32%	9.21%	11.05%	18.06%	-
YoY %	58.52%	-13.38%	-8.04%	12.05%	-16.65%	-38.82%	-	-
Horiz. %	72.15%	45.51%	52.55%	57.14%	51.00%	61.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	148.49	135.70	131.07	128.98	110.92	111.29	110.94	4.97%
YoY %	9.43%	3.53%	1.62%	16.28%	-0.33%	0.32%	-	-
Horiz. %	133.85%	122.32%	118.14%	116.26%	99.98%	100.32%	100.00%	-
EPS	48.09	27.94	31.21	32.72	27.55	30.51	46.95	0.40%
YoY %	72.12%	-10.48%	-4.61%	18.77%	-9.70%	-35.02%	-	-
Horiz. %	102.43%	59.51%	66.47%	69.69%	58.68%	64.98%	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	3.69	3.40	3.29	3.17	2.99	2.76	2.60	6.00%
YoY %	8.53%	3.34%	3.79%	6.02%	8.33%	6.15%	-	-
Horiz. %	141.92%	130.77%	126.54%	121.92%	115.00%	106.15%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 246,896
RPS	145.12	132.61	128.09	126.05	108.37	108.76	108.01	5.04%
YoY %	9.43%	3.53%	1.62%	16.31%	-0.36%	0.69%	-	-
Horiz. %	134.36%	122.78%	118.59%	116.70%	100.33%	100.69%	100.00%	-
EPS	46.99	27.30	30.50	31.98	26.92	29.81	45.71	0.46%
YoY %	72.12%	-10.49%	-4.63%	18.80%	-9.69%	-34.78%	-	-
Horiz. %	102.80%	59.72%	66.73%	69.96%	58.89%	65.22%	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	3.6061	3.3227	3.2152	3.0979	2.9214	2.6973	2.5314	6.06%
YoY %	8.53%	3.34%	3.79%	6.04%	8.31%	6.55%	-	-
Horiz. %	142.45%	131.26%	127.01%	122.38%	115.41%	106.55%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	9.38	9.60	9.79	9.98	10.10	10.20	13.80	-
P/RPS	6.32	7.07	7.47	7.74	9.11	9.16	12.44	-10.66%
YoY %	-10.61%	-5.35%	-3.49%	-15.04%	-0.55%	-26.37%	-	-
Horiz. %	50.80%	56.83%	60.05%	62.22%	73.23%	73.63%	100.00%	-
P/EPS	19.51	34.36	31.37	30.50	36.66	33.44	29.40	-6.60%
YoY %	-43.22%	9.53%	2.85%	-16.80%	9.63%	13.74%	-	-
Horiz. %	66.36%	116.87%	106.70%	103.74%	124.69%	113.74%	100.00%	-
EY	5.13	2.91	3.19	3.28	2.73	2.99	3.40	7.08%
YoY %	76.29%	-8.78%	-2.74%	20.15%	-8.70%	-12.06%	-	-
Horiz. %	150.88%	85.59%	93.82%	96.47%	80.29%	87.94%	100.00%	-
DY	2.45	2.29	1.94	1.90	1.19	0.83	1.09	14.43%
YoY %	6.99%	18.04%	2.11%	59.66%	43.37%	-23.85%	-	-
Horiz. %	224.77%	210.09%	177.98%	174.31%	109.17%	76.15%	100.00%	-
P/NAPS	2.54	2.82	2.98	3.15	3.38	3.70	5.31	-11.55%
YoY %	-9.93%	-5.37%	-5.40%	-6.80%	-8.65%	-30.32%	-	-
Horiz. %	47.83%	53.11%	56.12%	59.32%	63.65%	69.68%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	27/11/19	28/11/18	30/11/17	22/11/16	17/11/15	25/11/14	-
Price	6.66	9.38	9.60	9.79	9.98	10.10	13.70	-
P/RPS	4.49	6.91	7.32	7.59	9.00	9.08	12.35	-15.50%
YoY %	-35.02%	-5.60%	-3.56%	-15.67%	-0.88%	-26.48%	-	-
Horiz. %	36.36%	55.95%	59.27%	61.46%	72.87%	73.52%	100.00%	-
P/EPS	13.85	33.58	30.76	29.92	36.23	33.11	29.18	-11.66%
YoY %	-58.76%	9.17%	2.81%	-17.42%	9.42%	13.47%	-	-
Horiz. %	47.46%	115.08%	105.41%	102.54%	124.16%	113.47%	100.00%	-
EY	7.22	2.98	3.25	3.34	2.76	3.02	3.43	13.19%
YoY %	142.28%	-8.31%	-2.69%	21.01%	-8.61%	-11.95%	-	-
Horiz. %	210.50%	86.88%	94.75%	97.38%	80.47%	88.05%	100.00%	-
DY	3.45	2.35	1.98	1.94	1.20	0.84	1.09	21.14%
YoY %	46.81%	18.69%	2.06%	61.67%	42.86%	-22.94%	-	-
Horiz. %	316.51%	215.60%	181.65%	177.98%	110.09%	77.06%	100.00%	-
P/NAPS	1.80	2.76	2.92	3.09	3.34	3.66	5.27	-16.37%
YoY %	-34.78%	-5.48%	-5.50%	-7.49%	-8.74%	-30.55%	-	-
Horiz. %	34.16%	52.37%	55.41%	58.63%	63.38%	69.45%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 15:50:00

EMA 5

5 Mins

BUY

2024-05-13 15:50:00

ADX

5 Mins

BUY

2024-05-13 15:35:00

EMA 5

5 Mins

SELL

2024-05-13 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-13 15:20:00

TURTLE SYSTEM 55

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

SENDAI

EVERSENDAI CORPORATION BERHAD

373

PTRANS

PERAK TRANSIT BERHAD

334

GENTING

GENTING BHD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

259

TOPGLOV

TOP GLOVE CORPORATION BHD

251

SAPNRG

SAPURA ENERGY BERHAD

224

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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