[HLCAP] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -53.92%
YoY- 22.45%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,186 54,152 41,802 30,864 21,734 12,443 46,995 3.01%
PBT 18,459 11,669 11,006 8,877 7,610 2,830 14,146 4.53%
Tax 5,843 -3,505 -2,949 -2,309 -2,246 183 -3,933 -
NP 24,302 8,164 8,057 6,568 5,364 3,013 10,213 15.52%
-
NP to SH 24,302 8,164 8,057 6,568 5,364 3,013 10,213 15.52%
-
Tax Rate -31.65% 30.04% 26.79% 26.01% 29.51% -6.47% 27.80% -
Total Cost 31,884 45,988 33,745 24,296 16,370 9,430 36,782 -2.35%
-
Net Worth 505,007 398,816 234,424 307,288 181,183 176,163 160,873 20.98%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 505,007 398,816 234,424 307,288 181,183 176,163 160,873 20.98%
NOSH 237,092 234,597 234,424 234,571 119,200 121,491 121,873 11.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 43.25% 15.08% 19.27% 21.28% 24.68% 24.21% 21.73% -
ROE 4.81% 2.05% 3.44% 2.14% 2.96% 1.71% 6.35% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 23.70 23.08 17.83 13.16 18.23 10.24 38.56 -7.78%
EPS 10.25 3.48 3.43 2.80 4.50 2.50 8.38 3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.70 1.00 1.31 1.52 1.45 1.32 8.29%
Adjusted Per Share Value based on latest NOSH - 234,571
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.76 21.93 16.93 12.50 8.80 5.04 19.03 3.02%
EPS 9.84 3.31 3.26 2.66 2.17 1.22 4.14 15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0454 1.6153 0.9495 1.2446 0.7338 0.7135 0.6516 20.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.68 1.20 1.11 1.15 1.03 1.25 1.66 -
P/RPS 28.19 5.20 6.22 8.74 5.65 12.20 4.30 36.76%
P/EPS 65.17 34.48 32.30 41.07 22.89 50.40 19.81 21.93%
EY 1.53 2.90 3.10 2.43 4.37 1.98 5.05 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.71 1.11 0.88 0.68 0.86 1.26 16.42%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 14/11/12 29/11/11 18/11/10 11/11/09 30/10/08 31/10/07 -
Price 8.90 1.19 1.15 1.23 1.10 1.05 1.86 -
P/RPS 37.56 5.16 6.45 9.35 6.03 10.25 4.82 40.75%
P/EPS 86.83 34.20 33.46 43.93 24.44 42.34 22.20 25.49%
EY 1.15 2.92 2.99 2.28 4.09 2.36 4.51 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 0.70 1.15 0.94 0.72 0.72 1.41 19.83%

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