[HLCAP] YoY TTM Result on 31-Mar-2022 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -13.24%
YoY- -19.86%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 346,335 292,478 318,527 425,521 322,415 317,599 304,859 2.14%
PBT 82,823 64,994 109,078 190,685 78,843 76,521 76,388 1.35%
Tax -13,610 -14,977 26,098 -22,011 -15,730 -4,802 -4,356 20.88%
NP 69,213 50,017 135,176 168,674 63,113 71,719 72,032 -0.66%
-
NP to SH 69,213 50,017 135,176 168,674 63,113 71,719 72,032 -0.66%
-
Tax Rate 16.43% 23.04% -23.93% 11.54% 19.95% 6.28% 5.70% -
Total Cost 277,122 242,461 183,351 256,847 259,302 245,880 232,827 2.94%
-
Net Worth 990,296 957,287 940,782 877,120 793,821 788,995 760,041 4.50%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 40,083 44,799 61,304 55,495 53,082 45,843 45,843 -2.21%
Div Payout % 57.91% 89.57% 45.35% 32.90% 84.11% 63.92% 63.64% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 990,296 957,287 940,782 877,120 793,821 788,995 760,041 4.50%
NOSH 246,896 246,896 246,896 246,896 246,896 246,896 246,896 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 19.98% 17.10% 42.44% 39.64% 19.58% 22.58% 23.63% -
ROE 6.99% 5.22% 14.37% 19.23% 7.95% 9.09% 9.48% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 146.89 124.04 135.09 180.47 133.63 131.63 126.35 2.53%
EPS 29.35 21.21 57.33 71.54 26.16 29.72 29.85 -0.28%
DPS 17.00 19.00 26.00 23.54 22.00 19.00 19.00 -1.83%
NAPS 4.20 4.06 3.99 3.72 3.29 3.27 3.15 4.90%
Adjusted Per Share Value based on latest NOSH - 246,896
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 140.28 118.46 129.01 172.35 130.59 128.64 123.48 2.14%
EPS 28.03 20.26 54.75 68.32 25.56 29.05 29.18 -0.66%
DPS 16.23 18.14 24.83 22.48 21.50 18.57 18.57 -2.21%
NAPS 4.011 3.8773 3.8104 3.5526 3.2152 3.1957 3.0784 4.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.14 6.18 6.39 5.93 9.38 9.60 9.79 -
P/RPS 2.82 4.98 4.73 3.29 7.02 7.29 7.75 -15.49%
P/EPS 14.10 29.13 11.15 8.29 35.86 32.30 32.79 -13.11%
EY 7.09 3.43 8.97 12.06 2.79 3.10 3.05 15.08%
DY 4.11 3.07 4.07 3.97 2.35 1.98 1.94 13.31%
P/NAPS 0.99 1.52 1.60 1.59 2.85 2.94 3.11 -17.35%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 -
Price 4.51 6.18 5.86 5.77 9.38 9.60 9.79 -
P/RPS 3.07 4.98 4.34 3.20 7.02 7.29 7.75 -14.28%
P/EPS 15.36 29.13 10.22 8.07 35.86 32.30 32.79 -11.86%
EY 6.51 3.43 9.78 12.40 2.79 3.10 3.05 13.45%
DY 3.77 3.07 4.44 4.08 2.35 1.98 1.94 11.69%
P/NAPS 1.07 1.52 1.47 1.55 2.85 2.94 3.11 -16.27%

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