[HLCAP] QoQ TTM 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- 21.08%
YoY- 102.82%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,503 100,869 91,739 91,631 80,385 69,612 60,321 62.75%
PBT 36,783 21,712 20,445 -30,086 -34,549 -38,829 -43,609 -
Tax -9,734 -6,256 -6,193 52,143 52,766 53,653 56,082 -
NP 27,049 15,456 14,252 22,057 18,217 14,824 12,473 67.30%
-
NP to SH 27,049 15,456 14,252 22,057 18,217 14,824 12,473 67.30%
-
Tax Rate 26.46% 28.81% 30.29% - - - - -
Total Cost 98,454 85,413 77,487 69,574 62,168 54,788 47,848 61.56%
-
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 21.55% 15.32% 15.54% 24.07% 22.66% 21.30% 20.68% -
ROE 8.46% 5.03% 4.59% 7.08% 5.97% 8.18% 7.09% -
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 53.75 43.00 38.44 37.95 33.46 58.40 50.44 4.31%
EPS 11.58 6.59 5.97 9.14 7.58 12.44 10.43 7.20%
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 53.22 42.77 38.90 38.86 34.09 29.52 25.58 62.75%
EPS 11.47 6.55 6.04 9.35 7.72 6.29 5.29 67.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3565 1.303 1.3155 1.3207 1.2938 0.7683 0.7455 48.88%
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 2.23 2.67 2.81 3.24 3.80 1.76 2.28 -1.46%
P/EPS 10.36 17.45 18.08 13.46 16.75 8.28 11.03 -4.08%
EY 9.65 5.73 5.53 7.43 5.97 12.07 9.07 4.20%
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 2.31 2.86 3.02 2.95 3.65 1.88 2.28 0.87%
P/EPS 10.70 18.67 19.42 12.26 16.09 8.85 11.03 -1.99%
EY 9.34 5.36 5.15 8.16 6.22 11.31 9.07 1.96%
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