[HLCAP] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -35.39%
YoY- 14.26%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 240,068 209,350 167,915 91,739 60,321 98,920 110,798 13.74%
PBT 67,933 51,906 50,507 20,445 -43,609 32,154 37,786 10.26%
Tax 22,288 -13,122 -11,981 -6,193 56,082 -5,030 -11,886 -
NP 90,221 38,784 38,526 14,252 12,473 27,124 25,900 23.09%
-
NP to SH 90,221 38,784 38,526 14,252 12,473 27,124 25,900 23.09%
-
Tax Rate -32.81% 25.28% 23.72% 30.29% - 15.64% 31.46% -
Total Cost 149,847 170,566 129,389 77,487 47,848 71,796 84,898 9.92%
-
Net Worth 479,087 234,606 342,849 310,227 175,809 173,704 151,487 21.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 9,110 6,108 -
Div Payout % - - - - - 33.59% 23.58% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 479,087 234,606 342,849 310,227 175,809 173,704 151,487 21.13%
NOSH 236,003 234,606 236,448 238,636 119,598 121,471 122,167 11.58%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 37.58% 18.53% 22.94% 15.54% 20.68% 27.42% 23.38% -
ROE 18.83% 16.53% 11.24% 4.59% 7.09% 15.62% 17.10% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 101.72 89.23 71.02 38.44 50.44 81.43 90.69 1.92%
EPS 38.23 16.53 16.29 5.97 10.43 22.33 21.20 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 5.00 -
NAPS 2.03 1.00 1.45 1.30 1.47 1.43 1.24 8.55%
Adjusted Per Share Value based on latest NOSH - 238,636
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 97.23 84.79 68.01 37.16 24.43 40.07 44.88 13.73%
EPS 36.54 15.71 15.60 5.77 5.05 10.99 10.49 23.09%
DPS 0.00 0.00 0.00 0.00 0.00 3.69 2.47 -
NAPS 1.9404 0.9502 1.3886 1.2565 0.7121 0.7036 0.6136 21.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.50 1.14 1.42 1.08 1.15 1.35 1.95 -
P/RPS 5.41 1.28 2.00 2.81 2.28 1.66 2.15 16.60%
P/EPS 14.39 6.90 8.72 18.08 11.03 6.05 9.20 7.73%
EY 6.95 14.50 11.47 5.53 9.07 16.54 10.87 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 5.56 2.56 -
P/NAPS 2.71 1.14 0.98 0.83 0.78 0.94 1.57 9.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 26/08/11 19/08/10 18/08/09 31/07/08 30/07/07 -
Price 6.23 1.20 1.25 1.16 1.15 1.30 1.96 -
P/RPS 6.12 1.34 1.76 3.02 2.28 1.60 2.16 18.93%
P/EPS 16.30 7.26 7.67 19.42 11.03 5.82 9.25 9.89%
EY 6.14 13.78 13.03 5.15 9.07 17.18 10.82 -9.00%
DY 0.00 0.00 0.00 0.00 0.00 5.77 2.55 -
P/NAPS 3.07 1.20 0.86 0.89 0.78 0.91 1.58 11.69%

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