[HLCAP] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 60.2%
YoY- 155.05%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 246,664 237,798 186,056 155,408 87,884 47,756 145,010 9.24%
PBT 70,868 52,964 45,628 56,532 23,862 5,740 41,526 9.30%
Tax 23,164 -18,782 -10,374 -14,444 -7,360 -730 -11,652 -
NP 94,032 34,182 35,254 42,088 16,502 5,010 29,874 21.03%
-
NP to SH 94,032 34,182 35,254 42,088 16,502 5,010 29,874 21.03%
-
Tax Rate -32.69% 35.46% 22.74% 25.55% 30.84% 12.72% 28.06% -
Total Cost 152,632 203,616 150,802 113,320 71,382 42,746 115,136 4.80%
-
Net Worth 526,351 422,579 356,810 320,336 299,357 121,014 160,560 21.86%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 526,351 422,579 356,810 320,336 299,357 121,014 160,560 21.86%
NOSH 237,095 234,766 234,743 233,822 235,714 121,014 121,636 11.75%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 38.12% 14.37% 18.95% 27.08% 18.78% 10.49% 20.60% -
ROE 17.86% 8.09% 9.88% 13.14% 5.51% 4.14% 18.61% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 104.04 101.29 79.26 66.46 37.28 39.46 119.22 -2.24%
EPS 39.66 14.56 15.02 18.00 7.00 2.00 24.56 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.80 1.52 1.37 1.27 1.00 1.32 9.04%
Adjusted Per Share Value based on latest NOSH - 233,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 104.60 100.84 78.90 65.90 37.27 20.25 61.49 9.24%
EPS 39.87 14.49 14.95 17.85 7.00 2.12 12.67 21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.232 1.7919 1.513 1.3584 1.2694 0.5132 0.6809 21.85%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 9.80 1.29 1.17 1.20 1.27 1.02 1.69 -
P/RPS 9.42 1.27 1.48 1.81 3.41 2.58 1.42 37.03%
P/EPS 24.71 8.86 7.79 6.67 18.14 24.64 6.88 23.72%
EY 4.05 11.29 12.84 15.00 5.51 4.06 14.53 -19.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 0.72 0.77 0.88 1.00 1.02 1.28 22.87%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 27/02/12 23/02/11 24/02/10 19/01/09 29/01/08 -
Price 9.95 1.98 1.23 1.24 1.22 1.18 1.60 -
P/RPS 9.56 1.95 1.55 1.87 3.27 2.99 1.34 38.70%
P/EPS 25.09 13.60 8.19 6.89 17.43 28.50 6.51 25.18%
EY 3.99 7.35 12.21 14.52 5.74 3.51 15.35 -20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 1.10 0.81 0.91 0.96 1.18 1.21 24.35%

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