[HLCAP] YoY 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- 46.38%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 58,712 62,022 48,291 59,057 63,863 50,525 23,176 16.74%
PBT 14,477 16,720 14,340 19,574 12,487 14,333 4,600 21.03%
Tax 2,654 97 7,992 -6,507 -3,307 -3,709 -1,220 -
NP 17,131 16,817 22,332 13,067 9,180 10,624 3,380 31.02%
-
NP to SH 17,131 16,817 22,332 13,067 9,180 10,624 3,380 31.02%
-
Tax Rate -18.33% -0.58% -55.73% 33.24% 26.48% 25.88% 26.52% -
Total Cost 41,581 45,205 25,959 45,990 54,683 39,901 19,796 13.15%
-
Net Worth 692,478 629,732 549,967 423,032 234,897 335,214 311,442 14.23%
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 692,478 629,732 549,967 423,032 234,897 335,214 311,442 14.23%
NOSH 241,281 241,276 238,081 235,017 234,897 236,066 241,428 -0.01%
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 29.18% 27.11% 46.24% 22.13% 14.37% 21.03% 14.58% -
ROE 2.47% 2.67% 4.06% 3.09% 3.91% 3.17% 1.09% -
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 24.33 25.71 20.28 25.13 27.19 21.40 9.60 16.74%
EPS 7.10 6.97 9.38 5.56 3.91 4.53 1.40 31.04%
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 23.78 25.12 19.56 23.92 25.87 20.46 9.39 16.73%
EPS 6.94 6.81 9.05 5.29 3.72 4.30 1.37 31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8047 2.5506 2.2275 1.7134 0.9514 1.3577 1.2614 14.23%
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 41.51 39.68 59.95 13.93 4.30 6.07 12.81 21.62%
P/EPS 142.25 146.34 129.64 62.95 29.94 28.89 87.86 8.35%
EY 0.70 0.68 0.77 1.59 3.34 3.46 1.14 -7.79%
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 41.51 39.68 67.94 20.10 4.01 7.15 11.67 23.52%
P/EPS 142.25 146.34 146.91 90.83 27.89 34.00 80.00 10.05%
EY 0.70 0.68 0.68 1.10 3.59 2.94 1.25 -9.20%
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