[HLCAP] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -8.08%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 240,068 188,780 167,913 91,738 60,129 72,170 110,798 13.74%
PBT 67,933 51,899 50,506 20,446 -43,608 32,153 37,786 10.26%
Tax 22,288 -13,122 -11,981 -6,192 56,082 -5,030 -11,884 -
NP 90,221 38,777 38,525 14,254 12,474 27,123 25,902 23.09%
-
NP to SH 90,221 38,777 38,525 14,254 12,474 27,123 25,902 23.09%
-
Tax Rate -32.81% 25.28% 23.72% 30.28% - 15.64% 31.45% -
Total Cost 149,847 150,003 129,388 77,484 47,655 45,047 84,896 9.92%
-
Net Worth 477,322 394,133 340,617 308,836 175,808 173,616 151,502 21.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 9,105 6,108 -
Div Payout % - - - - - 33.57% 23.58% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 477,322 394,133 340,617 308,836 175,808 173,616 151,502 21.05%
NOSH 235,134 234,603 234,908 237,566 119,597 121,410 122,179 11.51%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 37.58% 20.54% 22.94% 15.54% 20.75% 37.58% 23.38% -
ROE 18.90% 9.84% 11.31% 4.62% 7.10% 15.62% 17.10% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 102.10 80.47 71.48 38.62 50.28 59.44 90.68 1.99%
EPS 38.37 16.53 16.40 6.00 10.43 22.34 21.20 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 5.00 -
NAPS 2.03 1.68 1.45 1.30 1.47 1.43 1.24 8.55%
Adjusted Per Share Value based on latest NOSH - 238,636
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 101.80 80.05 71.20 38.90 25.50 30.60 46.98 13.74%
EPS 38.26 16.44 16.34 6.04 5.29 11.50 10.98 23.10%
DPS 0.00 0.00 0.00 0.00 0.00 3.86 2.59 -
NAPS 2.0241 1.6713 1.4444 1.3096 0.7455 0.7362 0.6424 21.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.50 1.14 1.42 1.08 1.15 1.35 1.95 -
P/RPS 5.39 1.42 1.99 2.80 2.29 2.27 2.15 16.53%
P/EPS 14.33 6.90 8.66 18.00 11.03 6.04 9.20 7.65%
EY 6.98 14.50 11.55 5.56 9.07 16.55 10.87 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 5.56 2.56 -
P/NAPS 2.71 0.68 0.98 0.83 0.78 0.94 1.57 9.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 26/08/11 19/08/10 18/08/09 31/07/08 30/07/07 -
Price 6.23 1.20 1.25 1.16 1.15 1.30 1.96 -
P/RPS 6.10 1.49 1.75 3.00 2.29 2.19 2.16 18.87%
P/EPS 16.24 7.26 7.62 19.33 11.03 5.82 9.25 9.82%
EY 6.16 13.77 13.12 5.17 9.07 17.18 10.82 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 5.77 2.55 -
P/NAPS 3.07 0.71 0.86 0.89 0.78 0.91 1.58 11.69%

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