[HLCAP] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -1.65%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 242,102 240,068 230,415 235,221 221,700 209,350 196,575 14.88%
PBT 74,723 67,933 62,661 55,574 52,569 51,906 43,208 44.02%
Tax 31,636 22,288 -20,526 -17,326 -13,678 -13,122 -9,544 -
NP 106,359 90,221 42,135 38,248 38,891 38,784 33,664 115.16%
-
NP to SH 106,359 90,221 42,135 38,248 38,891 38,784 33,664 115.16%
-
Tax Rate -42.34% -32.81% 32.76% 31.18% 26.02% 25.28% 22.09% -
Total Cost 135,743 149,847 188,280 196,973 182,809 170,566 162,911 -11.44%
-
Net Worth 505,007 479,087 423,032 421,748 398,816 234,606 234,897 66.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 505,007 479,087 423,032 421,748 398,816 234,606 234,897 66.49%
NOSH 237,092 236,003 235,017 234,304 234,597 234,606 234,897 0.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 43.93% 37.58% 18.29% 16.26% 17.54% 18.53% 17.13% -
ROE 21.06% 18.83% 9.96% 9.07% 9.75% 16.53% 14.33% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.11 101.72 98.04 100.39 94.50 89.23 83.69 14.16%
EPS 44.86 38.23 17.93 16.32 16.58 16.53 14.33 113.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.03 1.80 1.80 1.70 1.00 1.00 65.47%
Adjusted Per Share Value based on latest NOSH - 234,304
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.66 101.80 97.71 99.74 94.01 88.77 83.36 14.87%
EPS 45.10 38.26 17.87 16.22 16.49 16.45 14.28 115.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1415 2.0316 1.7939 1.7884 1.6912 0.9948 0.9961 66.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.68 5.50 3.50 1.29 1.20 1.14 1.17 -
P/RPS 6.54 5.41 3.57 1.28 1.27 1.28 1.40 179.18%
P/EPS 14.89 14.39 19.52 7.90 7.24 6.90 8.16 49.27%
EY 6.72 6.95 5.12 12.65 13.81 14.50 12.25 -32.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.71 1.94 0.72 0.71 1.14 1.17 93.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 09/05/13 22/02/13 14/11/12 28/08/12 16/05/12 -
Price 8.90 6.23 5.05 1.98 1.19 1.20 1.09 -
P/RPS 8.72 6.12 5.15 1.97 1.26 1.34 1.30 255.25%
P/EPS 19.84 16.30 28.17 12.13 7.18 7.26 7.61 89.31%
EY 5.04 6.14 3.55 8.24 13.93 13.78 13.15 -47.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 3.07 2.81 1.10 0.70 1.20 1.09 144.80%

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