[HLCAP] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 76.46%
YoY- 12.53%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 189,844 188,614 171,623 177,956 156,891 128,229 67,117 18.90%
PBT 48,805 50,996 49,774 46,056 35,294 42,599 16,530 19.75%
Tax 6,247 -40 19,574 -15,898 -8,494 -10,931 -4,900 -
NP 55,052 50,956 69,348 30,158 26,800 31,668 11,630 29.54%
-
NP to SH 55,052 50,956 69,348 30,158 26,800 31,668 11,630 29.54%
-
Tax Rate -12.80% 0.08% -39.33% 34.52% 24.07% 25.66% 29.64% -
Total Cost 134,792 137,658 102,275 147,798 130,091 96,561 55,487 15.92%
-
Net Worth 692,371 628,818 548,609 422,775 234,601 333,100 306,177 14.55%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 692,371 628,818 548,609 422,775 234,601 333,100 306,177 14.55%
NOSH 241,244 240,926 237,493 234,875 234,601 234,577 237,346 0.27%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 29.00% 27.02% 40.41% 16.95% 17.08% 24.70% 17.33% -
ROE 7.95% 8.10% 12.64% 7.13% 11.42% 9.51% 3.80% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.69 78.29 72.26 75.77 66.88 54.66 28.28 18.57%
EPS 22.82 21.15 29.20 12.84 11.42 13.50 4.90 29.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.61 2.31 1.80 1.00 1.42 1.29 14.24%
Adjusted Per Share Value based on latest NOSH - 235,017
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 76.89 76.39 69.51 72.08 63.55 51.94 27.18 18.90%
EPS 22.30 20.64 28.09 12.21 10.85 12.83 4.71 29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8043 2.5469 2.222 1.7124 0.9502 1.3492 1.2401 14.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 10.10 10.20 12.16 3.50 1.17 1.30 1.23 -
P/RPS 12.83 13.03 16.83 4.62 1.75 2.38 4.35 19.73%
P/EPS 44.26 48.23 41.64 27.26 10.24 9.63 25.10 9.90%
EY 2.26 2.07 2.40 3.67 9.76 10.38 3.98 -8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.91 5.26 1.94 1.17 0.92 0.95 24.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 21/05/14 09/05/13 16/05/12 10/05/11 24/05/10 -
Price 10.10 10.20 13.78 5.05 1.09 1.53 1.12 -
P/RPS 12.83 13.03 19.07 6.67 1.63 2.80 3.96 21.62%
P/EPS 44.26 48.23 47.19 39.33 9.54 11.33 22.86 11.62%
EY 2.26 2.07 2.12 2.54 10.48 8.82 4.38 -10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.91 5.97 2.81 1.09 1.08 0.87 26.20%

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