[HLCAP] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 18.78%
YoY- -33.9%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 63,651 67,146 64,747 51,226 46,842 22,208 11,435 33.10%
PBT 15,290 16,975 14,813 11,808 19,390 4,319 39 170.41%
Tax 508 5,739 -5,886 -2,238 -4,913 -1,435 -548 -
NP 15,798 22,714 8,927 9,570 14,477 2,884 -509 -
-
NP to SH 15,798 22,714 8,927 9,570 14,477 2,884 -509 -
-
Tax Rate -3.32% -33.81% 39.74% 18.95% 25.34% 33.23% 1,405.13% -
Total Cost 47,853 44,432 55,820 41,656 32,365 19,324 11,944 26.01%
-
Net Worth 610,212 526,357 421,748 356,764 319,895 305,117 120,952 30.94%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 610,212 526,357 421,748 356,764 319,895 305,117 120,952 30.94%
NOSH 241,190 237,098 234,304 234,713 233,500 240,249 120,952 12.18%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.82% 33.83% 13.79% 18.68% 30.91% 12.99% -4.45% -
ROE 2.59% 4.32% 2.12% 2.68% 4.53% 0.95% -0.42% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.39 28.32 27.63 21.82 20.06 9.24 9.45 18.65%
EPS 6.55 9.58 3.81 4.08 6.20 1.20 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.22 1.80 1.52 1.37 1.27 1.00 16.72%
Adjusted Per Share Value based on latest NOSH - 234,713
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.99 28.47 27.46 21.72 19.86 9.42 4.85 33.10%
EPS 6.70 9.63 3.79 4.06 6.14 1.22 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5876 2.232 1.7884 1.5128 1.3565 1.2938 0.5129 30.94%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 13.78 9.80 1.29 1.17 1.20 1.27 1.02 -
P/RPS 52.22 34.60 4.67 5.36 5.98 13.74 10.79 30.04%
P/EPS 210.38 102.30 33.86 28.70 19.35 105.80 -242.38 -
EY 0.48 0.98 2.95 3.48 5.17 0.95 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.45 4.41 0.72 0.77 0.88 1.00 1.02 32.20%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 22/02/13 27/02/12 23/02/11 24/02/10 19/01/09 -
Price 11.00 9.95 1.98 1.23 1.24 1.22 1.18 -
P/RPS 41.68 35.13 7.17 5.64 6.18 13.20 12.48 22.24%
P/EPS 167.94 103.86 51.97 30.17 20.00 101.63 -280.40 -
EY 0.60 0.96 1.92 3.31 5.00 0.98 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 4.48 1.10 0.81 0.91 0.96 1.18 24.27%

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