[HLCAP] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -46.23%
YoY- 666.6%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 64,747 51,226 46,842 22,208 11,435 25,510 33,896 11.37%
PBT 14,813 11,808 19,390 4,319 39 6,618 7,632 11.67%
Tax -5,886 -2,238 -4,913 -1,435 -548 -1,894 -2,019 19.50%
NP 8,927 9,570 14,477 2,884 -509 4,724 5,613 8.03%
-
NP to SH 8,927 9,570 14,477 2,884 -509 4,724 5,613 8.03%
-
Tax Rate 39.74% 18.95% 25.34% 33.23% 1,405.13% 28.62% 26.45% -
Total Cost 55,820 41,656 32,365 19,324 11,944 20,786 28,283 11.98%
-
Net Worth 421,748 356,764 319,895 305,117 120,952 160,713 131,029 21.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 421,748 356,764 319,895 305,117 120,952 160,713 131,029 21.48%
NOSH 234,304 234,713 233,500 240,249 120,952 121,752 120,210 11.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.79% 18.68% 30.91% 12.99% -4.45% 18.52% 16.56% -
ROE 2.12% 2.68% 4.53% 0.95% -0.42% 2.94% 4.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.63 21.82 20.06 9.24 9.45 20.95 28.20 -0.33%
EPS 3.81 4.08 6.20 1.20 -0.20 3.88 4.66 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.37 1.27 1.00 1.32 1.09 8.71%
Adjusted Per Share Value based on latest NOSH - 240,249
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.46 21.72 19.86 9.42 4.85 10.82 14.37 11.38%
EPS 3.79 4.06 6.14 1.22 -0.22 2.00 2.38 8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7884 1.5128 1.3565 1.2938 0.5129 0.6815 0.5556 21.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.29 1.17 1.20 1.27 1.02 1.69 1.31 -
P/RPS 4.67 5.36 5.98 13.74 10.79 8.07 4.65 0.07%
P/EPS 33.86 28.70 19.35 105.80 -242.38 43.56 28.06 3.17%
EY 2.95 3.48 5.17 0.95 -0.41 2.30 3.56 -3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.88 1.00 1.02 1.28 1.20 -8.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 23/02/11 24/02/10 19/01/09 29/01/08 30/01/07 -
Price 1.98 1.23 1.24 1.22 1.18 1.60 1.80 -
P/RPS 7.17 5.64 6.18 13.20 12.48 7.64 6.38 1.96%
P/EPS 51.97 30.17 20.00 101.63 -280.40 41.24 38.55 5.09%
EY 1.92 3.31 5.00 0.98 -0.36 2.43 2.59 -4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 0.91 0.96 1.18 1.21 1.65 -6.52%

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