[HLCAP] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 8.52%
YoY- 0.65%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 237,274 237,798 216,608 188,780 209,188 186,056 167,208 26.25%
PBT 61,408 52,964 46,676 51,899 47,058 45,628 44,024 24.81%
Tax -21,197 -18,782 -14,020 -13,122 -11,325 -10,374 -11,796 47.75%
NP 40,210 34,182 32,656 38,777 35,733 35,254 32,228 15.88%
-
NP to SH 40,210 34,182 32,656 38,777 35,733 35,254 32,228 15.88%
-
Tax Rate 34.52% 35.46% 30.04% 25.28% 24.07% 22.74% 26.79% -
Total Cost 197,064 203,616 183,952 150,003 173,454 150,802 134,980 28.66%
-
Net Worth 422,775 422,579 398,816 394,133 234,601 356,810 234,424 48.10%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 422,775 422,579 398,816 394,133 234,601 356,810 234,424 48.10%
NOSH 234,875 234,766 234,597 234,603 234,601 234,743 234,424 0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.95% 14.37% 15.08% 20.54% 17.08% 18.95% 19.27% -
ROE 9.51% 8.09% 8.19% 9.84% 15.23% 9.88% 13.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 101.02 101.29 92.33 80.47 89.17 79.26 71.33 26.08%
EPS 17.12 14.56 13.92 16.53 15.23 15.02 13.72 15.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.80 1.70 1.68 1.00 1.52 1.00 47.91%
Adjusted Per Share Value based on latest NOSH - 234,606
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 96.10 96.32 87.73 76.46 84.73 75.36 67.72 26.25%
EPS 16.29 13.84 13.23 15.71 14.47 14.28 13.05 15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7124 1.7116 1.6153 1.5964 0.9502 1.4452 0.9495 48.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.50 1.29 1.20 1.14 1.17 1.17 1.11 -
P/RPS 3.46 1.27 1.30 1.42 1.31 1.48 1.56 69.99%
P/EPS 20.44 8.86 8.62 6.90 7.68 7.79 8.07 85.70%
EY 4.89 11.29 11.60 14.50 13.02 12.84 12.39 -46.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.72 0.71 0.68 1.17 0.77 1.11 45.04%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 09/05/13 22/02/13 14/11/12 28/08/12 16/05/12 27/02/12 29/11/11 -
Price 5.05 1.98 1.19 1.20 1.09 1.23 1.15 -
P/RPS 5.00 1.95 1.29 1.49 1.22 1.55 1.61 112.71%
P/EPS 29.50 13.60 8.55 7.26 7.16 8.19 8.37 131.41%
EY 3.39 7.35 11.70 13.77 13.97 12.21 11.95 -56.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.10 0.70 0.71 1.09 0.81 1.15 81.31%

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