[HLCAP] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 359.65%
YoY- 401.49%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 68,160 83,693 88,305 62,112 52,459 39,684 24,621 18.47%
PBT 15,695 27,512 28,509 21,877 16,605 7,907 3,916 26.00%
Tax -8,870 -2,133 20,953 38,186 -4,628 -1,050 -1,292 37.82%
NP 6,825 25,379 49,462 60,063 11,977 6,857 2,624 17.25%
-
NP to SH 6,825 25,379 49,462 60,063 11,977 6,857 2,624 17.25%
-
Tax Rate 56.51% 7.75% -73.50% -174.55% 27.87% 13.28% 32.99% -
Total Cost 61,335 58,314 38,843 2,049 40,482 32,827 21,997 18.61%
-
Net Worth 699,381 655,019 603,604 479,087 234,606 342,849 310,227 14.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 28,939 20,544 35,928 - - - - -
Div Payout % 424.03% 80.95% 72.64% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 699,381 655,019 603,604 479,087 234,606 342,849 310,227 14.49%
NOSH 241,166 241,704 239,525 236,003 234,606 236,448 238,636 0.17%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.01% 30.32% 56.01% 96.70% 22.83% 17.28% 10.66% -
ROE 0.98% 3.87% 8.19% 12.54% 5.11% 2.00% 0.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.26 34.63 36.87 26.32 22.36 16.78 10.32 18.26%
EPS 2.83 10.50 20.65 25.45 5.11 2.90 1.10 17.04%
DPS 12.00 8.50 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.71 2.52 2.03 1.00 1.45 1.30 14.29%
Adjusted Per Share Value based on latest NOSH - 236,003
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.90 35.49 37.45 26.34 22.25 16.83 10.44 18.47%
EPS 2.89 10.76 20.97 25.47 5.08 2.91 1.11 17.27%
DPS 12.27 8.71 15.24 0.00 0.00 0.00 0.00 -
NAPS 2.9657 2.7776 2.5596 2.0316 0.9948 1.4538 1.3155 14.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.10 10.20 14.40 5.50 1.14 1.42 1.08 -
P/RPS 35.74 29.46 39.06 20.90 5.10 8.46 10.47 22.68%
P/EPS 356.89 97.14 69.73 21.61 22.33 48.97 98.22 23.96%
EY 0.28 1.03 1.43 4.63 4.48 2.04 1.02 -19.36%
DY 1.19 0.83 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.76 5.71 2.71 1.14 0.98 0.83 26.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 26/08/14 29/08/13 28/08/12 26/08/11 19/08/10 -
Price 10.10 10.20 12.90 6.23 1.20 1.25 1.16 -
P/RPS 35.74 29.46 34.99 23.67 5.37 7.45 11.24 21.24%
P/EPS 356.89 97.14 62.47 24.48 23.51 43.10 105.49 22.50%
EY 0.28 1.03 1.60 4.09 4.25 2.32 0.95 -18.40%
DY 1.19 0.83 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.76 5.12 3.07 1.20 0.86 0.89 25.48%

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