[HLCAP] QoQ 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- 30.47%
YoY- 74.67%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
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 59,057 64,747 54,152 52,459 63,863 51,226 41,802 25.88%
PBT 19,574 14,813 11,669 16,605 12,487 11,808 11,006 46.73%
Tax -6,507 -5,886 -3,505 -4,628 -3,307 -2,238 -2,949 69.40%
NP 13,067 8,927 8,164 11,977 9,180 9,570 8,057 37.99%
-
NP to SH 13,067 8,927 8,164 11,977 9,180 9,570 8,057 37.99%
-
Tax Rate 33.24% 39.74% 30.04% 27.87% 26.48% 18.95% 26.79% -
Total Cost 45,990 55,820 45,988 40,482 54,683 41,656 33,745 22.90%
-
Net Worth 423,032 421,748 398,816 234,606 234,897 356,764 234,424 48.16%
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 423,032 421,748 398,816 234,606 234,897 356,764 234,424 48.16%
NOSH 235,017 234,304 234,597 234,606 234,897 234,713 234,424 0.16%
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 22.13% 13.79% 15.08% 22.83% 14.37% 18.68% 19.27% -
ROE 3.09% 2.12% 2.05% 5.11% 3.91% 2.68% 3.44% -
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 25.13 27.63 23.08 22.36 27.19 21.82 17.83 25.68%
EPS 5.56 3.81 3.48 5.11 3.91 4.08 3.43 37.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.80 1.70 1.00 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 23.92 26.22 21.93 21.25 25.87 20.75 16.93 25.88%
EPS 5.29 3.62 3.31 4.85 3.72 3.88 3.26 38.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7134 1.7082 1.6153 0.9502 0.9514 1.445 0.9495 48.16%
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 13.93 4.67 5.20 5.10 4.30 5.36 6.22 71.09%
P/EPS 62.95 33.86 34.48 22.33 29.94 28.70 32.30 55.96%
EY 1.59 2.95 2.90 4.48 3.34 3.48 3.10 -35.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.72 0.71 1.14 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 20.10 7.17 5.16 5.37 4.01 5.64 6.45 113.20%
P/EPS 90.83 51.97 34.20 23.51 27.89 30.17 33.46 94.47%
EY 1.10 1.92 2.92 4.25 3.59 3.31 2.99 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.10 0.70 1.20 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