[HLCAP] YoY 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- -26.61%
YoY- 214.32%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 48,291 59,057 63,863 50,525 23,176 11,930 12,591 25.09%
PBT 14,340 19,574 12,487 14,333 4,600 137 4,498 21.30%
Tax 7,992 -6,507 -3,307 -3,709 -1,220 -597 -1,142 -
NP 22,332 13,067 9,180 10,624 3,380 -460 3,356 37.12%
-
NP to SH 22,332 13,067 9,180 10,624 3,380 -460 3,356 37.12%
-
Tax Rate -55.73% 33.24% 26.48% 25.88% 26.52% 435.77% 25.39% -
Total Cost 25,959 45,990 54,683 39,901 19,796 12,390 9,235 18.78%
-
Net Worth 549,967 423,032 234,897 335,214 311,442 168,263 164,152 22.31%
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 549,967 423,032 234,897 335,214 311,442 168,263 164,152 22.31%
NOSH 238,081 235,017 234,897 236,066 241,428 121,052 121,594 11.84%
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 46.24% 22.13% 14.37% 21.03% 14.58% -3.86% 26.65% -
ROE 4.06% 3.09% 3.91% 3.17% 1.09% -0.27% 2.04% -
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 20.28 25.13 27.19 21.40 9.60 9.86 10.35 11.85%
EPS 9.38 5.56 3.91 4.53 1.40 -0.38 2.76 22.60%
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 19.56 23.92 25.87 20.46 9.39 4.83 5.10 25.09%
EPS 9.05 5.29 3.72 4.30 1.37 -0.19 1.36 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2275 1.7134 0.9514 1.3577 1.2614 0.6815 0.6649 22.31%
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 59.95 13.93 4.30 6.07 12.81 10.15 13.33 28.46%
P/EPS 129.64 62.95 29.94 28.89 87.86 -263.16 50.00 17.20%
EY 0.77 1.59 3.34 3.46 1.14 -0.38 2.00 -14.70%
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 67.94 20.10 4.01 7.15 11.67 11.16 13.52 30.85%
P/EPS 146.91 90.83 27.89 34.00 80.00 -289.47 50.72 19.38%
EY 0.68 1.10 3.59 2.94 1.25 -0.35 1.97 -16.23%
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