[HLCAP] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 46.38%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 67,146 56,186 62,112 59,057 64,747 54,152 52,459 17.83%
PBT 16,975 18,459 21,877 19,574 14,813 11,669 16,605 1.47%
Tax 5,739 5,843 38,186 -6,507 -5,886 -3,505 -4,628 -
NP 22,714 24,302 60,063 13,067 8,927 8,164 11,977 53.03%
-
NP to SH 22,714 24,302 60,063 13,067 8,927 8,164 11,977 53.03%
-
Tax Rate -33.81% -31.65% -174.55% 33.24% 39.74% 30.04% 27.87% -
Total Cost 44,432 31,884 2,049 45,990 55,820 45,988 40,482 6.38%
-
Net Worth 526,357 505,007 479,087 423,032 421,748 398,816 234,606 71.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 526,357 505,007 479,087 423,032 421,748 398,816 234,606 71.12%
NOSH 237,098 237,092 236,003 235,017 234,304 234,597 234,606 0.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.83% 43.25% 96.70% 22.13% 13.79% 15.08% 22.83% -
ROE 4.32% 4.81% 12.54% 3.09% 2.12% 2.05% 5.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.32 23.70 26.32 25.13 27.63 23.08 22.36 17.01%
EPS 9.58 10.25 25.45 5.56 3.81 3.48 5.11 51.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.13 2.03 1.80 1.80 1.70 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 235,017
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.20 22.76 25.16 23.92 26.22 21.93 21.25 17.83%
EPS 9.20 9.84 24.33 5.29 3.62 3.31 4.85 53.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1319 2.0454 1.9404 1.7134 1.7082 1.6153 0.9502 71.13%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 9.80 6.68 5.50 3.50 1.29 1.20 1.14 -
P/RPS 34.60 28.19 20.90 13.93 4.67 5.20 5.10 257.12%
P/EPS 102.30 65.17 21.61 62.95 33.86 34.48 22.33 175.07%
EY 0.98 1.53 4.63 1.59 2.95 2.90 4.48 -63.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 3.14 2.71 1.94 0.72 0.71 1.14 145.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 29/08/13 09/05/13 22/02/13 14/11/12 28/08/12 -
Price 9.95 8.90 6.23 5.05 1.98 1.19 1.20 -
P/RPS 35.13 37.56 23.67 20.10 7.17 5.16 5.37 248.59%
P/EPS 103.86 86.83 24.48 90.83 51.97 34.20 23.51 168.50%
EY 0.96 1.15 4.09 1.10 1.92 2.92 4.25 -62.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 4.18 3.07 2.81 1.10 0.70 1.20 140.07%

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