[HLCAP] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 17.2%
YoY- 834.78%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 46,842 30,864 24,621 23,176 22,208 21,734 24,513 53.80%
PBT 19,390 8,877 3,916 4,600 4,319 7,610 -46,615 -
Tax -4,913 -2,309 -1,292 -1,220 -1,435 -2,246 57,044 -
NP 14,477 6,568 2,624 3,380 2,884 5,364 10,429 24.36%
-
NP to SH 14,477 6,568 2,624 3,380 2,884 5,364 10,429 24.36%
-
Tax Rate 25.34% 26.01% 32.99% 26.52% 33.23% 29.51% - -
Total Cost 32,365 24,296 21,997 19,796 19,324 16,370 14,084 73.87%
-
Net Worth 319,895 307,288 310,227 311,442 305,117 181,183 175,809 48.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 319,895 307,288 310,227 311,442 305,117 181,183 175,809 48.88%
NOSH 233,500 234,571 238,636 241,428 240,249 119,200 119,598 56.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 30.91% 21.28% 10.66% 14.58% 12.99% 24.68% 42.54% -
ROE 4.53% 2.14% 0.85% 1.09% 0.95% 2.96% 5.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.06 13.16 10.32 9.60 9.24 18.23 20.50 -1.43%
EPS 6.20 2.80 1.10 1.40 1.20 4.50 8.72 -20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.30 1.29 1.27 1.52 1.47 -4.57%
Adjusted Per Share Value based on latest NOSH - 241,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.97 12.50 9.97 9.39 8.99 8.80 9.93 53.78%
EPS 5.86 2.66 1.06 1.37 1.17 2.17 4.22 24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2957 1.2446 1.2565 1.2614 1.2358 0.7338 0.7121 48.87%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.20 1.15 1.08 1.23 1.27 1.03 1.15 -
P/RPS 5.98 8.74 10.47 12.81 13.74 5.65 5.61 4.33%
P/EPS 19.35 41.07 98.22 87.86 105.80 22.89 13.19 29.01%
EY 5.17 2.43 1.02 1.14 0.95 4.37 7.58 -22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.83 0.95 1.00 0.68 0.78 8.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 19/08/10 24/05/10 24/02/10 11/11/09 18/08/09 -
Price 1.24 1.23 1.16 1.12 1.22 1.10 1.15 -
P/RPS 6.18 9.35 11.24 11.67 13.20 6.03 5.61 6.64%
P/EPS 20.00 43.93 105.49 80.00 101.63 24.44 13.19 31.88%
EY 5.00 2.28 0.95 1.25 0.98 4.09 7.58 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 0.89 0.87 0.96 0.72 0.78 10.79%

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