[HLCAP] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
10-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 50.48%
YoY- 172.3%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 171,623 177,956 156,891 128,229 67,117 35,616 58,060 19.78%
PBT 49,774 46,056 35,294 42,599 16,530 3,007 25,260 11.96%
Tax 19,574 -15,898 -8,494 -10,931 -4,900 -962 -6,969 -
NP 69,348 30,158 26,800 31,668 11,630 2,045 18,291 24.85%
-
NP to SH 69,348 30,158 26,800 31,668 11,630 2,045 18,291 24.85%
-
Tax Rate -39.33% 34.52% 24.07% 25.66% 29.64% 31.99% 27.59% -
Total Cost 102,275 147,798 130,091 96,561 55,487 33,571 39,769 17.04%
-
Net Worth 548,609 422,775 234,601 333,100 306,177 168,198 164,072 22.27%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 548,609 422,775 234,601 333,100 306,177 168,198 164,072 22.27%
NOSH 237,493 234,875 234,601 234,577 237,346 121,005 121,534 11.80%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 40.41% 16.95% 17.08% 24.70% 17.33% 5.74% 31.50% -
ROE 12.64% 7.13% 11.42% 9.51% 3.80% 1.22% 11.15% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 72.26 75.77 66.88 54.66 28.28 29.43 47.77 7.13%
EPS 29.20 12.84 11.42 13.50 4.90 1.69 15.05 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 1.80 1.00 1.42 1.29 1.39 1.35 9.36%
Adjusted Per Share Value based on latest NOSH - 236,066
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 69.51 72.08 63.55 51.94 27.18 14.43 23.52 19.78%
EPS 28.09 12.21 10.85 12.83 4.71 0.83 7.41 24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.222 1.7124 0.9502 1.3492 1.2401 0.6813 0.6645 22.27%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 12.16 3.50 1.17 1.30 1.23 1.00 1.38 -
P/RPS 16.83 4.62 1.75 2.38 4.35 3.40 2.89 34.11%
P/EPS 41.64 27.26 10.24 9.63 25.10 59.17 9.17 28.66%
EY 2.40 3.67 9.76 10.38 3.98 1.69 10.91 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 1.94 1.17 0.92 0.95 0.72 1.02 31.42%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 22/04/08 -
Price 13.78 5.05 1.09 1.53 1.12 1.10 1.40 -
P/RPS 19.07 6.67 1.63 2.80 3.96 3.74 2.93 36.62%
P/EPS 47.19 39.33 9.54 11.33 22.86 65.09 9.30 31.07%
EY 2.12 2.54 10.48 8.82 4.38 1.54 10.75 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.97 2.81 1.09 1.08 0.87 0.79 1.04 33.79%

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