[HLCAP] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -12.26%
YoY- 29.79%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 221,700 209,350 196,575 183,237 178,853 167,915 152,852 28.04%
PBT 52,569 51,906 43,208 45,054 52,636 50,507 46,516 8.47%
Tax -13,678 -13,122 -9,544 -9,946 -12,621 -11,981 -12,223 7.76%
NP 38,891 38,784 33,664 35,108 40,015 38,526 34,293 8.72%
-
NP to SH 38,891 38,784 33,664 35,108 40,015 38,526 34,293 8.72%
-
Tax Rate 26.02% 25.28% 22.09% 22.08% 23.98% 23.72% 26.28% -
Total Cost 182,809 170,566 162,911 148,129 138,838 129,389 118,559 33.36%
-
Net Worth 398,816 234,606 234,897 356,764 234,424 342,849 335,214 12.24%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 398,816 234,606 234,897 356,764 234,424 342,849 335,214 12.24%
NOSH 234,597 234,606 234,897 234,713 234,424 236,448 236,066 -0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 17.54% 18.53% 17.13% 19.16% 22.37% 22.94% 22.44% -
ROE 9.75% 16.53% 14.33% 9.84% 17.07% 11.24% 10.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.50 89.23 83.69 78.07 76.29 71.02 64.75 28.57%
EPS 16.58 16.53 14.33 14.96 17.07 16.29 14.53 9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.00 1.00 1.52 1.00 1.45 1.42 12.71%
Adjusted Per Share Value based on latest NOSH - 234,713
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.01 88.77 83.36 77.70 75.84 71.20 64.82 28.04%
EPS 16.49 16.45 14.28 14.89 16.97 16.34 14.54 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6912 0.9948 0.9961 1.5128 0.9941 1.4538 1.4215 12.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.20 1.14 1.17 1.17 1.11 1.42 1.30 -
P/RPS 1.27 1.28 1.40 1.50 1.45 2.00 2.01 -26.30%
P/EPS 7.24 6.90 8.16 7.82 6.50 8.72 8.95 -13.14%
EY 13.81 14.50 12.25 12.78 15.38 11.47 11.17 15.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.14 1.17 0.77 1.11 0.98 0.92 -15.82%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 28/08/12 16/05/12 27/02/12 29/11/11 26/08/11 10/05/11 -
Price 1.19 1.20 1.09 1.23 1.15 1.25 1.53 -
P/RPS 1.26 1.34 1.30 1.58 1.51 1.76 2.36 -34.11%
P/EPS 7.18 7.26 7.61 8.22 6.74 7.67 10.53 -22.47%
EY 13.93 13.78 13.15 12.16 14.84 13.03 9.49 29.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.20 1.09 0.81 1.15 0.86 1.08 -25.04%

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