[HLCAP] YoY Cumulative 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- 40.95%
YoY- 468.7%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 177,956 156,891 128,229 67,117 35,616 58,060 80,371 14.15%
PBT 46,056 35,294 42,599 16,530 3,007 25,260 25,666 10.22%
Tax -15,898 -8,494 -10,931 -4,900 -962 -6,969 -6,924 14.84%
NP 30,158 26,800 31,668 11,630 2,045 18,291 18,742 8.24%
-
NP to SH 30,158 26,800 31,668 11,630 2,045 18,291 18,742 8.24%
-
Tax Rate 34.52% 24.07% 25.66% 29.64% 31.99% 27.59% 26.98% -
Total Cost 147,798 130,091 96,561 55,487 33,571 39,769 61,629 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 7.13% 11.42% 9.51% 3.80% 1.22% 11.15% 12.87% -
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 75.77 66.88 54.66 28.28 29.43 47.77 65.10 2.55%
EPS 12.84 11.42 13.50 4.90 1.69 15.05 15.32 -2.89%
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 72.08 63.55 51.94 27.18 14.43 23.52 32.55 14.15%
EPS 12.21 10.85 12.83 4.71 0.83 7.41 7.59 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7124 0.9502 1.3492 1.2401 0.6813 0.6645 0.59 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 4.62 1.75 2.38 4.35 3.40 2.89 2.72 9.22%
P/EPS 27.26 10.24 9.63 25.10 59.17 9.17 11.66 15.19%
EY 3.67 9.76 10.38 3.98 1.69 10.91 8.58 -13.18%
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 6.67 1.63 2.80 3.96 3.74 2.93 2.73 16.03%
P/EPS 39.33 9.54 11.33 22.86 65.09 9.30 11.73 22.31%
EY 2.54 10.48 8.82 4.38 1.54 10.75 8.53 -18.26%
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