Highlights

[HLCAP] QoQ Quarter Result on 2020-06-30 [#4]

Stock [HLCAP]: HONG LEONG CAPITAL BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     228.05%    YoY -     594.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 97,155 68,597 81,519 89,811 82,488 78,270 76,846 16.94%
  QoQ % 41.63% -15.85% -9.23% 8.88% 5.39% 1.85% -
  Horiz. % 126.43% 89.27% 106.08% 116.87% 107.34% 101.85% 100.00%
PBT 37,685 10,528 23,044 24,493 20,778 18,423 14,821 86.40%
  QoQ % 257.95% -54.31% -5.92% 17.88% 12.78% 24.30% -
  Horiz. % 254.27% 71.03% 155.48% 165.26% 140.19% 124.30% 100.00%
Tax -1,386 537 54 -768 -15,553 2,010 3,202 -
  QoQ % -358.10% 894.44% 107.03% 95.06% -873.78% -37.23% -
  Horiz. % -43.29% 16.77% 1.69% -23.99% -485.73% 62.77% 100.00%
NP 36,299 11,065 23,098 23,725 5,225 20,433 18,023 59.55%
  QoQ % 228.05% -52.10% -2.64% 354.07% -74.43% 13.37% -
  Horiz. % 201.40% 61.39% 128.16% 131.64% 28.99% 113.37% 100.00%
NP to SH 36,299 11,065 23,098 23,725 5,225 20,433 18,023 59.55%
  QoQ % 228.05% -52.10% -2.64% 354.07% -74.43% 13.37% -
  Horiz. % 201.40% 61.39% 128.16% 131.64% 28.99% 113.37% 100.00%
Tax Rate 3.68 % -5.10 % -0.23 % 3.14 % 74.85 % -10.91 % -21.60 % -
  QoQ % 172.16% -2,117.39% -107.32% -95.80% 786.07% 49.49% -
  Horiz. % -17.04% 23.61% 1.06% -14.54% -346.53% 50.51% 100.00%
Total Cost 60,856 57,532 58,421 66,086 77,263 57,837 58,823 2.29%
  QoQ % 5.78% -1.52% -11.60% -14.47% 33.59% -1.68% -
  Horiz. % 103.46% 97.81% 99.32% 112.35% 131.35% 98.32% 100.00%
Net Worth 839,664 793,821 788,995 820,362 798,646 788,995 764,867 6.42%
  QoQ % 5.78% 0.61% -3.82% 2.72% 1.22% 3.15% -
  Horiz. % 109.78% 103.79% 103.15% 107.26% 104.42% 103.15% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 55,495 - - - 53,082 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.55% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 152.88 % - % - % - % 1,015.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.05% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 839,664 793,821 788,995 820,362 798,646 788,995 764,867 6.42%
  QoQ % 5.78% 0.61% -3.82% 2.72% 1.22% 3.15% -
  Horiz. % 109.78% 103.79% 103.15% 107.26% 104.42% 103.15% 100.00%
NOSH 241,283 241,283 241,283 241,283 241,283 241,283 241,283 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 37.36 % 16.13 % 28.33 % 26.42 % 6.33 % 26.11 % 23.45 % 36.45%
  QoQ % 131.62% -43.06% 7.23% 317.38% -75.76% 11.34% -
  Horiz. % 159.32% 68.78% 120.81% 112.67% 26.99% 111.34% 100.00%
ROE 4.32 % 1.39 % 2.93 % 2.89 % 0.65 % 2.59 % 2.36 % 49.70%
  QoQ % 210.79% -52.56% 1.38% 344.62% -74.90% 9.75% -
  Horiz. % 183.05% 58.90% 124.15% 122.46% 27.54% 109.75% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 40.27 28.43 33.79 37.22 34.19 32.44 31.85 16.94%
  QoQ % 41.65% -15.86% -9.22% 8.86% 5.39% 1.85% -
  Horiz. % 126.44% 89.26% 106.09% 116.86% 107.35% 101.85% 100.00%
EPS 15.04 4.59 9.57 9.83 2.17 8.47 7.47 59.52%
  QoQ % 227.67% -52.04% -2.64% 353.00% -74.38% 13.39% -
  Horiz. % 201.34% 61.45% 128.11% 131.59% 29.05% 113.39% 100.00%
DPS 23.00 0.00 0.00 0.00 22.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.55% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4800 3.2900 3.2700 3.4000 3.3100 3.2700 3.1700 6.42%
  QoQ % 5.78% 0.61% -3.82% 2.72% 1.22% 3.15% -
  Horiz. % 109.78% 103.79% 103.15% 107.26% 104.42% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 246,896
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 39.35 27.78 33.02 36.38 33.41 31.70 31.12 16.95%
  QoQ % 41.65% -15.87% -9.24% 8.89% 5.39% 1.86% -
  Horiz. % 126.45% 89.27% 106.11% 116.90% 107.36% 101.86% 100.00%
EPS 14.70 4.48 9.36 9.61 2.12 8.28 7.30 59.53%
  QoQ % 228.12% -52.14% -2.60% 353.30% -74.40% 13.42% -
  Horiz. % 201.37% 61.37% 128.22% 131.64% 29.04% 113.42% 100.00%
DPS 22.48 0.00 0.00 0.00 21.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.56% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.4009 3.2152 3.1957 3.3227 3.2347 3.1957 3.0979 6.42%
  QoQ % 5.78% 0.61% -3.82% 2.72% 1.22% 3.16% -
  Horiz. % 109.78% 103.79% 103.16% 107.26% 104.42% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 9.3800 9.3800 9.3800 9.6000 9.6000 9.6000 9.6000 -
P/RPS 23.30 32.99 27.76 25.79 28.08 29.59 30.14 -15.78%
  QoQ % -29.37% 18.84% 7.64% -8.16% -5.10% -1.82% -
  Horiz. % 77.31% 109.46% 92.10% 85.57% 93.17% 98.18% 100.00%
P/EPS 62.35 204.54 97.98 97.63 443.31 113.36 128.52 -38.29%
  QoQ % -69.52% 108.76% 0.36% -77.98% 291.06% -11.80% -
  Horiz. % 48.51% 159.15% 76.24% 75.96% 344.93% 88.20% 100.00%
EY 1.60 0.49 1.02 1.02 0.23 0.88 0.78 61.51%
  QoQ % 226.53% -51.96% 0.00% 343.48% -73.86% 12.82% -
  Horiz. % 205.13% 62.82% 130.77% 130.77% 29.49% 112.82% 100.00%
DY 2.45 0.00 0.00 0.00 2.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.99% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.70 2.85 2.87 2.82 2.90 2.94 3.03 -7.41%
  QoQ % -5.26% -0.70% 1.77% -2.76% -1.36% -2.97% -
  Horiz. % 89.11% 94.06% 94.72% 93.07% 95.71% 97.03% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 26/02/20 27/11/19 28/08/19 28/05/19 26/02/19 -
Price 9.3800 9.3800 9.3800 9.3800 9.6000 9.6000 9.6000 -
P/RPS 23.30 32.99 27.76 25.20 28.08 29.59 30.14 -15.78%
  QoQ % -29.37% 18.84% 10.16% -10.26% -5.10% -1.82% -
  Horiz. % 77.31% 109.46% 92.10% 83.61% 93.17% 98.18% 100.00%
P/EPS 62.35 204.54 97.98 95.39 443.31 113.36 128.52 -38.29%
  QoQ % -69.52% 108.76% 2.72% -78.48% 291.06% -11.80% -
  Horiz. % 48.51% 159.15% 76.24% 74.22% 344.93% 88.20% 100.00%
EY 1.60 0.49 1.02 1.05 0.23 0.88 0.78 61.51%
  QoQ % 226.53% -51.96% -2.86% 356.52% -73.86% 12.82% -
  Horiz. % 205.13% 62.82% 130.77% 134.62% 29.49% 112.82% 100.00%
DY 2.45 0.00 0.00 0.00 2.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.99% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.70 2.85 2.87 2.76 2.90 2.94 3.03 -7.41%
  QoQ % -5.26% -0.70% 3.99% -4.83% -1.36% -2.97% -
  Horiz. % 89.11% 94.06% 94.72% 91.09% 95.71% 97.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS