[HLCAP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 22.56%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 128,229 77,704 30,864 91,738 67,117 43,942 21,734 226.86%
PBT 42,599 28,266 8,877 20,446 16,530 11,931 7,610 215.59%
Tax -10,931 -7,222 -2,309 -6,192 -4,900 -3,680 -2,246 187.46%
NP 31,668 21,044 6,568 14,254 11,630 8,251 5,364 227.00%
-
NP to SH 31,668 21,044 6,568 14,254 11,630 8,251 5,364 227.00%
-
Tax Rate 25.66% 25.55% 26.01% 30.28% 29.64% 30.84% 29.51% -
Total Cost 96,561 56,660 24,296 77,484 55,487 35,691 16,370 226.81%
-
Net Worth 333,100 320,336 307,288 308,836 306,177 299,357 181,183 50.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 333,100 320,336 307,288 308,836 306,177 299,357 181,183 50.12%
NOSH 234,577 233,822 234,571 237,566 237,346 235,714 119,200 57.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 24.70% 27.08% 21.28% 15.54% 17.33% 18.78% 24.68% -
ROE 9.51% 6.57% 2.14% 4.62% 3.80% 2.76% 2.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 54.66 33.23 13.16 38.62 28.28 18.64 18.23 108.07%
EPS 13.50 9.00 2.80 6.00 4.90 3.50 4.50 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.37 1.31 1.30 1.29 1.27 1.52 -4.43%
Adjusted Per Share Value based on latest NOSH - 238,636
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.94 31.47 12.50 37.16 27.18 17.80 8.80 226.95%
EPS 12.83 8.52 2.66 5.77 4.71 3.34 2.17 227.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3492 1.2975 1.2446 1.2509 1.2401 1.2125 0.7338 50.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.30 1.20 1.15 1.08 1.23 1.27 1.03 -
P/RPS 2.38 3.61 8.74 2.80 4.35 6.81 5.65 -43.83%
P/EPS 9.63 13.33 41.07 18.00 25.10 36.28 22.89 -43.88%
EY 10.38 7.50 2.43 5.56 3.98 2.76 4.37 78.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.88 0.88 0.83 0.95 1.00 0.68 22.34%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 23/02/11 18/11/10 19/08/10 24/05/10 24/02/10 11/11/09 -
Price 1.53 1.24 1.23 1.16 1.12 1.22 1.10 -
P/RPS 2.80 3.73 9.35 3.00 3.96 6.54 6.03 -40.06%
P/EPS 11.33 13.78 43.93 19.33 22.86 34.85 24.44 -40.12%
EY 8.82 7.26 2.28 5.17 4.38 2.87 4.09 66.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.94 0.89 0.87 0.96 0.72 31.06%

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