[HLCAP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 53.82%
YoY- 229.38%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,864 91,738 67,117 43,942 21,734 60,129 35,616 -9.09%
PBT 8,877 20,446 16,530 11,931 7,610 -43,608 3,007 105.65%
Tax -2,309 -6,192 -4,900 -3,680 -2,246 56,082 -962 79.17%
NP 6,568 14,254 11,630 8,251 5,364 12,474 2,045 117.52%
-
NP to SH 6,568 14,254 11,630 8,251 5,364 12,474 2,045 117.52%
-
Tax Rate 26.01% 30.28% 29.64% 30.84% 29.51% - 31.99% -
Total Cost 24,296 77,484 55,487 35,691 16,370 47,655 33,571 -19.37%
-
Net Worth 307,288 308,836 306,177 299,357 181,183 175,808 168,198 49.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 307,288 308,836 306,177 299,357 181,183 175,808 168,198 49.39%
NOSH 234,571 237,566 237,346 235,714 119,200 119,597 121,005 55.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.28% 15.54% 17.33% 18.78% 24.68% 20.75% 5.74% -
ROE 2.14% 4.62% 3.80% 2.76% 2.96% 7.10% 1.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.16 38.62 28.28 18.64 18.23 50.28 29.43 -41.49%
EPS 2.80 6.00 4.90 3.50 4.50 10.43 1.69 39.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.29 1.27 1.52 1.47 1.39 -3.87%
Adjusted Per Share Value based on latest NOSH - 240,249
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.09 38.90 28.46 18.63 9.22 25.50 15.10 -9.07%
EPS 2.79 6.04 4.93 3.50 2.27 5.29 0.87 117.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.303 1.3096 1.2983 1.2694 0.7683 0.7455 0.7132 49.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.15 1.08 1.23 1.27 1.03 1.15 1.00 -
P/RPS 8.74 2.80 4.35 6.81 5.65 2.29 3.40 87.54%
P/EPS 41.07 18.00 25.10 36.28 22.89 11.03 59.17 -21.58%
EY 2.43 5.56 3.98 2.76 4.37 9.07 1.69 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.95 1.00 0.68 0.78 0.72 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 19/08/10 24/05/10 24/02/10 11/11/09 18/08/09 06/05/09 -
Price 1.23 1.16 1.12 1.22 1.10 1.15 1.10 -
P/RPS 9.35 3.00 3.96 6.54 6.03 2.29 3.74 84.09%
P/EPS 43.93 19.33 22.86 34.85 24.44 11.03 65.09 -23.03%
EY 2.28 5.17 4.38 2.87 4.09 9.07 1.54 29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.87 0.96 0.72 0.78 0.79 12.27%

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