[HLCAP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 199.16%
YoY- 132.67%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 171,623 123,332 56,186 240,068 177,956 118,899 54,152 115.91%
PBT 49,774 35,434 18,459 67,933 46,056 26,482 11,669 163.24%
Tax 19,574 11,582 5,843 22,288 -15,898 -9,391 -3,505 -
NP 69,348 47,016 24,302 90,221 30,158 17,091 8,164 316.85%
-
NP to SH 69,348 47,016 24,302 90,221 30,158 17,091 8,164 316.85%
-
Tax Rate -39.33% -32.69% -31.65% -32.81% 34.52% 35.46% 30.04% -
Total Cost 102,275 76,316 31,884 149,847 147,798 101,808 45,988 70.46%
-
Net Worth 548,609 526,351 505,007 477,322 422,775 422,579 398,816 23.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 548,609 526,351 505,007 477,322 422,775 422,579 398,816 23.71%
NOSH 237,493 237,095 237,092 235,134 234,875 234,766 234,597 0.82%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 40.41% 38.12% 43.25% 37.58% 16.95% 14.37% 15.08% -
ROE 12.64% 8.93% 4.81% 18.90% 7.13% 4.04% 2.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.26 52.02 23.70 102.10 75.77 50.65 23.08 114.16%
EPS 29.20 19.83 10.25 38.37 12.84 7.28 3.48 313.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.22 2.13 2.03 1.80 1.80 1.70 22.70%
Adjusted Per Share Value based on latest NOSH - 236,003
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.78 52.30 23.83 101.80 75.46 50.42 22.96 115.93%
EPS 29.41 19.94 10.31 38.26 12.79 7.25 3.46 317.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3264 2.232 2.1415 2.0241 1.7928 1.7919 1.6912 23.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 12.16 9.80 6.68 5.50 3.50 1.29 1.20 -
P/RPS 16.83 18.84 28.19 5.39 4.62 2.55 5.20 118.95%
P/EPS 41.64 49.42 65.17 14.33 27.26 17.72 34.48 13.41%
EY 2.40 2.02 1.53 6.98 3.67 5.64 2.90 -11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 4.41 3.14 2.71 1.94 0.72 0.71 280.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 26/11/13 29/08/13 09/05/13 22/02/13 14/11/12 -
Price 13.78 9.95 8.90 6.23 5.05 1.98 1.19 -
P/RPS 19.07 19.13 37.56 6.10 6.67 3.91 5.16 139.22%
P/EPS 47.19 50.18 86.83 16.24 39.33 27.20 34.20 23.96%
EY 2.12 1.99 1.15 6.16 2.54 3.68 2.92 -19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 4.48 4.18 3.07 2.81 1.10 0.70 317.97%

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