[HLCAP] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 72.01%
YoY- 78.03%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 216,608 167,208 123,456 86,936 49,772 187,980 64,032 22.49%
PBT 46,676 44,024 35,508 30,440 11,320 56,584 17,272 18.00%
Tax -14,020 -11,796 -9,236 -8,984 732 -15,732 -5,452 17.03%
NP 32,656 32,228 26,272 21,456 12,052 40,852 11,820 18.43%
-
NP to SH 32,656 32,228 26,272 21,456 12,052 40,852 11,820 18.43%
-
Tax Rate 30.04% 26.79% 26.01% 29.51% -6.47% 27.80% 31.57% -
Total Cost 183,952 134,980 97,184 65,480 37,720 147,128 52,212 23.33%
-
Net Worth 398,816 234,424 307,288 181,183 176,163 160,873 131,743 20.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 398,816 234,424 307,288 181,183 176,163 160,873 131,743 20.25%
NOSH 234,597 234,424 234,571 119,200 121,491 121,873 123,124 11.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.08% 19.27% 21.28% 24.68% 24.21% 21.73% 18.46% -
ROE 8.19% 13.75% 8.55% 11.84% 6.84% 25.39% 8.97% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.33 71.33 52.63 72.93 40.97 154.24 52.01 10.02%
EPS 13.92 13.72 11.20 18.00 10.00 33.52 9.60 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.00 1.31 1.52 1.45 1.32 1.07 8.01%
Adjusted Per Share Value based on latest NOSH - 119,200
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 87.73 67.72 50.00 35.21 20.16 76.14 25.93 22.50%
EPS 13.23 13.05 10.64 8.69 4.88 16.55 4.79 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6153 0.9495 1.2446 0.7338 0.7135 0.6516 0.5336 20.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.20 1.11 1.15 1.03 1.25 1.66 0.90 -
P/RPS 1.30 1.56 2.19 1.41 3.05 1.08 1.73 -4.64%
P/EPS 8.62 8.07 10.27 5.72 12.60 4.95 9.37 -1.37%
EY 11.60 12.39 9.74 17.48 7.94 20.19 10.67 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.11 0.88 0.68 0.86 1.26 0.84 -2.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 29/11/11 18/11/10 11/11/09 30/10/08 31/10/07 19/10/06 -
Price 1.19 1.15 1.23 1.10 1.05 1.86 0.92 -
P/RPS 1.29 1.61 2.34 1.51 2.56 1.21 1.77 -5.13%
P/EPS 8.55 8.37 10.98 6.11 10.58 5.55 9.58 -1.87%
EY 11.70 11.95 9.11 16.36 9.45 18.02 10.43 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.15 0.94 0.72 0.72 1.41 0.86 -3.36%

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