[HLCAP] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -6.1%
YoY- -5.18%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 425,521 322,415 317,599 304,859 297,025 273,537 276,919 7.41%
PBT 190,685 78,843 76,521 76,388 81,364 76,317 79,505 15.68%
Tax -22,011 -15,730 -4,802 -4,356 -5,396 4,114 20,913 -
NP 168,674 63,113 71,719 72,032 75,968 80,431 100,418 9.01%
-
NP to SH 168,674 63,113 71,719 72,032 75,968 80,431 100,418 9.01%
-
Tax Rate 11.54% 19.95% 6.28% 5.70% 6.63% -5.39% -26.30% -
Total Cost 256,847 259,302 245,880 232,827 221,057 193,106 176,501 6.44%
-
Net Worth 877,120 793,821 788,995 760,041 736,233 692,478 629,732 5.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 55,495 53,082 45,843 45,843 28,939 20,544 35,928 7.50%
Div Payout % 32.90% 84.11% 63.92% 63.64% 38.09% 25.54% 35.78% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 877,120 793,821 788,995 760,041 736,233 692,478 629,732 5.67%
NOSH 246,896 246,896 246,896 246,896 246,896 241,281 241,276 0.38%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 39.64% 19.58% 22.58% 23.63% 25.58% 29.40% 36.26% -
ROE 19.23% 7.95% 9.09% 9.48% 10.32% 11.61% 15.95% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 180.47 133.63 131.63 126.35 123.05 113.37 114.77 7.82%
EPS 71.54 26.16 29.72 29.85 31.47 33.33 41.62 9.43%
DPS 23.54 22.00 19.00 19.00 12.00 8.50 15.00 7.79%
NAPS 3.72 3.29 3.27 3.15 3.05 2.87 2.61 6.07%
Adjusted Per Share Value based on latest NOSH - 246,896
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 172.35 130.59 128.64 123.48 120.30 110.79 112.16 7.41%
EPS 68.32 25.56 29.05 29.18 30.77 32.58 40.67 9.02%
DPS 22.48 21.50 18.57 18.57 11.72 8.32 14.55 7.51%
NAPS 3.5526 3.2152 3.1957 3.0784 2.982 2.8047 2.5506 5.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.93 9.38 9.60 9.79 9.98 10.10 10.20 -
P/RPS 3.29 7.02 7.29 7.75 8.11 8.91 8.89 -15.25%
P/EPS 8.29 35.86 32.30 32.79 31.71 30.30 24.51 -16.51%
EY 12.06 2.79 3.10 3.05 3.15 3.30 4.08 19.77%
DY 3.97 2.35 1.98 1.94 1.20 0.84 1.47 17.99%
P/NAPS 1.59 2.85 2.94 3.11 3.27 3.52 3.91 -13.91%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/05/20 28/05/19 30/05/18 29/05/17 24/05/16 26/05/15 -
Price 5.77 9.38 9.60 9.79 9.98 10.10 10.20 -
P/RPS 3.20 7.02 7.29 7.75 8.11 8.91 8.89 -15.64%
P/EPS 8.07 35.86 32.30 32.79 31.71 30.30 24.51 -16.88%
EY 12.40 2.79 3.10 3.05 3.15 3.30 4.08 20.33%
DY 4.08 2.35 1.98 1.94 1.20 0.84 1.47 18.52%
P/NAPS 1.55 2.85 2.94 3.11 3.27 3.52 3.91 -14.27%

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