[HLCAP] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 60.2%
YoY- 155.05%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 167,208 167,913 170,972 155,408 123,456 91,738 89,489 51.64%
PBT 44,024 50,506 56,798 56,532 35,508 20,446 22,040 58.53%
Tax -11,796 -11,981 -14,574 -14,444 -9,236 -6,192 -6,533 48.22%
NP 32,228 38,525 42,224 42,088 26,272 14,254 15,506 62.79%
-
NP to SH 32,228 38,525 42,224 42,088 26,272 14,254 15,506 62.79%
-
Tax Rate 26.79% 23.72% 25.66% 25.55% 26.01% 30.28% 29.64% -
Total Cost 134,980 129,388 128,748 113,320 97,184 77,484 73,982 49.25%
-
Net Worth 234,424 340,617 333,100 320,336 307,288 308,836 306,177 -16.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,424 340,617 333,100 320,336 307,288 308,836 306,177 -16.29%
NOSH 234,424 234,908 234,577 233,822 234,571 237,566 237,346 -0.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.27% 22.94% 24.70% 27.08% 21.28% 15.54% 17.33% -
ROE 13.75% 11.31% 12.68% 13.14% 8.55% 4.62% 5.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 71.33 71.48 72.88 66.46 52.63 38.62 37.70 52.91%
EPS 13.72 16.40 18.00 18.00 11.20 6.00 6.53 63.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.45 1.42 1.37 1.31 1.30 1.29 -15.60%
Adjusted Per Share Value based on latest NOSH - 233,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.72 68.01 69.25 62.94 50.00 37.16 36.25 51.62%
EPS 13.05 15.60 17.10 17.05 10.64 5.77 6.28 62.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 1.3796 1.3492 1.2975 1.2446 1.2509 1.2401 -16.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.11 1.42 1.30 1.20 1.15 1.08 1.23 -
P/RPS 1.56 1.99 1.78 1.81 2.19 2.80 3.26 -38.79%
P/EPS 8.07 8.66 7.22 6.67 10.27 18.00 18.83 -43.12%
EY 12.39 11.55 13.85 15.00 9.74 5.56 5.31 75.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.98 0.92 0.88 0.88 0.83 0.95 10.92%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 10/05/11 23/02/11 18/11/10 19/08/10 24/05/10 -
Price 1.15 1.25 1.53 1.24 1.23 1.16 1.12 -
P/RPS 1.61 1.75 2.10 1.87 2.34 3.00 2.97 -33.49%
P/EPS 8.37 7.62 8.50 6.89 10.98 19.33 17.14 -37.96%
EY 11.95 13.12 11.76 14.52 9.11 5.17 5.83 61.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.86 1.08 0.91 0.94 0.89 0.87 20.42%

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