[HLCAP] YoY Annualized Quarter 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- -6.03%
YoY- 468.7%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 237,274 209,188 170,972 89,489 47,488 77,413 107,161 14.15%
PBT 61,408 47,058 56,798 22,040 4,009 33,680 34,221 10.22%
Tax -21,197 -11,325 -14,574 -6,533 -1,282 -9,292 -9,232 14.84%
NP 40,210 35,733 42,224 15,506 2,726 24,388 24,989 8.24%
-
NP to SH 40,210 35,733 42,224 15,506 2,726 24,388 24,989 8.24%
-
Tax Rate 34.52% 24.07% 25.66% 29.64% 31.98% 27.59% 26.98% -
Total Cost 197,064 173,454 128,748 73,982 44,761 53,025 82,172 15.67%
-
Net Worth 422,775 234,601 333,100 306,177 168,198 164,072 145,677 19.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 422,775 234,601 333,100 306,177 168,198 164,072 145,677 19.41%
NOSH 234,875 234,601 234,577 237,346 121,005 121,534 123,455 11.30%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.95% 17.08% 24.70% 17.33% 5.74% 31.50% 23.32% -
ROE 9.51% 15.23% 12.68% 5.06% 1.62% 14.86% 17.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 101.02 89.17 72.88 37.70 39.24 63.70 86.80 2.55%
EPS 17.12 15.23 18.00 6.53 2.25 20.07 20.43 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 1.42 1.29 1.39 1.35 1.18 7.28%
Adjusted Per Share Value based on latest NOSH - 241,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 100.62 88.71 72.50 37.95 20.14 32.83 45.44 14.15%
EPS 17.05 15.15 17.90 6.58 1.16 10.34 10.60 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7928 0.9948 1.4125 1.2983 0.7132 0.6957 0.6177 19.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.50 1.17 1.30 1.23 1.00 1.38 1.77 -
P/RPS 3.46 1.31 1.78 3.26 2.55 2.17 2.04 9.19%
P/EPS 20.44 7.68 7.22 18.83 44.38 6.88 8.74 15.19%
EY 4.89 13.02 13.85 5.31 2.25 14.54 11.44 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.17 0.92 0.95 0.72 1.02 1.50 4.37%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 22/04/08 27/04/07 -
Price 5.05 1.09 1.53 1.12 1.10 1.40 1.78 -
P/RPS 5.00 1.22 2.10 2.97 2.80 2.20 2.05 16.00%
P/EPS 29.50 7.16 8.50 17.14 48.82 6.98 8.79 22.33%
EY 3.39 13.97 11.76 5.83 2.05 14.33 11.37 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.09 1.08 0.87 0.79 1.04 1.51 10.89%

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