[HLCAP] QoQ 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- 359.65%
YoY- 401.49%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,291 67,146 56,186 62,112 59,057 64,747 54,152 -7.35%
PBT 14,340 16,975 18,459 21,877 19,574 14,813 11,669 14.74%
Tax 7,992 5,739 5,843 38,186 -6,507 -5,886 -3,505 -
NP 22,332 22,714 24,302 60,063 13,067 8,927 8,164 95.71%
-
NP to SH 22,332 22,714 24,302 60,063 13,067 8,927 8,164 95.71%
-
Tax Rate -55.73% -33.81% -31.65% -174.55% 33.24% 39.74% 30.04% -
Total Cost 25,959 44,432 31,884 2,049 45,990 55,820 45,988 -31.72%
-
Net Worth 549,967 526,357 505,007 479,087 423,032 421,748 398,816 23.91%
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 549,967 526,357 505,007 479,087 423,032 421,748 398,816 23.91%
NOSH 238,081 237,098 237,092 236,003 235,017 234,304 234,597 0.98%
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 46.24% 33.83% 43.25% 96.70% 22.13% 13.79% 15.08% -
ROE 4.06% 4.32% 4.81% 12.54% 3.09% 2.12% 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 20.28 28.32 23.70 26.32 25.13 27.63 23.08 -8.26%
EPS 9.38 9.58 10.25 25.45 5.56 3.81 3.48 93.79%
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 19.56 27.20 22.76 25.16 23.92 26.22 21.93 -7.34%
EPS 9.05 9.20 9.84 24.33 5.29 3.62 3.31 95.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2275 2.1319 2.0454 1.9404 1.7134 1.7082 1.6153 23.91%
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 59.95 34.60 28.19 20.90 13.93 4.67 5.20 411.09%
P/EPS 129.64 102.30 65.17 21.61 62.95 33.86 34.48 141.99%
EY 0.77 0.98 1.53 4.63 1.59 2.95 2.90 -58.72%
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 67.94 35.13 37.56 23.67 20.10 7.17 5.16 458.46%
P/EPS 146.91 103.86 86.83 24.48 90.83 51.97 34.20 164.48%
EY 0.68 0.96 1.15 4.09 1.10 1.92 2.92 -62.18%
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