[HLCAP] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -23.09%
YoY- 229.38%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 237,798 186,056 155,408 87,884 47,756 145,010 99,700 15.57%
PBT 52,964 45,628 56,532 23,862 5,740 41,526 23,900 14.16%
Tax -18,782 -10,374 -14,444 -7,360 -730 -11,652 -6,762 18.54%
NP 34,182 35,254 42,088 16,502 5,010 29,874 17,138 12.18%
-
NP to SH 34,182 35,254 42,088 16,502 5,010 29,874 17,138 12.18%
-
Tax Rate 35.46% 22.74% 25.55% 30.84% 12.72% 28.06% 28.29% -
Total Cost 203,616 150,802 113,320 71,382 42,746 115,136 82,562 16.21%
-
Net Worth 422,579 356,810 320,336 299,357 121,014 160,560 131,194 21.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 422,579 356,810 320,336 299,357 121,014 160,560 131,194 21.50%
NOSH 234,766 234,743 233,822 235,714 121,014 121,636 120,361 11.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.37% 18.95% 27.08% 18.78% 10.49% 20.60% 17.19% -
ROE 8.09% 9.88% 13.14% 5.51% 4.14% 18.61% 13.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 101.29 79.26 66.46 37.28 39.46 119.22 82.83 3.40%
EPS 14.56 15.02 18.00 7.00 2.00 24.56 14.24 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.37 1.27 1.00 1.32 1.09 8.71%
Adjusted Per Share Value based on latest NOSH - 240,249
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 100.84 78.90 65.90 37.27 20.25 61.49 42.28 15.57%
EPS 14.49 14.95 17.85 7.00 2.12 12.67 7.27 12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7919 1.513 1.3584 1.2694 0.5132 0.6809 0.5563 21.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.29 1.17 1.20 1.27 1.02 1.69 1.31 -
P/RPS 1.27 1.48 1.81 3.41 2.58 1.42 1.58 -3.57%
P/EPS 8.86 7.79 6.67 18.14 24.64 6.88 9.20 -0.62%
EY 11.29 12.84 15.00 5.51 4.06 14.53 10.87 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.88 1.00 1.02 1.28 1.20 -8.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 23/02/11 24/02/10 19/01/09 29/01/08 30/01/07 -
Price 1.98 1.23 1.24 1.22 1.18 1.60 1.80 -
P/RPS 1.95 1.55 1.87 3.27 2.99 1.34 2.17 -1.76%
P/EPS 13.60 8.19 6.89 17.43 28.50 6.51 12.64 1.22%
EY 7.35 12.21 14.52 5.74 3.51 15.35 7.91 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 0.91 0.96 1.18 1.21 1.65 -6.52%

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