[HLCAP] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 114.12%
YoY- 132.62%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 258,004 272,307 259,928 240,068 209,350 167,915 91,739 18.78%
PBT 64,500 78,508 78,283 67,933 51,906 50,507 20,445 21.08%
Tax -2,623 -2,173 40,527 22,288 -13,122 -11,981 -6,193 -13.32%
NP 61,877 76,335 118,810 90,221 38,784 38,526 14,252 27.69%
-
NP to SH 61,877 76,335 118,810 90,221 38,784 38,526 14,252 27.69%
-
Tax Rate 4.07% 2.77% -51.77% -32.81% 25.28% 23.72% 30.29% -
Total Cost 196,127 195,972 141,118 149,847 170,566 129,389 77,487 16.72%
-
Net Worth 699,381 655,019 603,604 479,087 234,606 342,849 310,227 14.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 28,939 20,544 35,928 - - - - -
Div Payout % 46.77% 26.91% 30.24% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 699,381 655,019 603,604 479,087 234,606 342,849 310,227 14.49%
NOSH 241,166 241,704 239,525 236,003 234,606 236,448 238,636 0.17%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 23.98% 28.03% 45.71% 37.58% 18.53% 22.94% 15.54% -
ROE 8.85% 11.65% 19.68% 18.83% 16.53% 11.24% 4.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.98 112.66 108.52 101.72 89.23 71.02 38.44 18.58%
EPS 25.66 31.58 49.60 38.23 16.53 16.29 5.97 27.48%
DPS 12.00 8.50 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.71 2.52 2.03 1.00 1.45 1.30 14.29%
Adjusted Per Share Value based on latest NOSH - 236,003
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 109.41 115.47 110.22 101.80 88.77 71.20 38.90 18.79%
EPS 26.24 32.37 50.38 38.26 16.45 16.34 6.04 27.70%
DPS 12.27 8.71 15.24 0.00 0.00 0.00 0.00 -
NAPS 2.9657 2.7776 2.5596 2.0316 0.9948 1.4538 1.3155 14.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 10.10 10.20 14.40 5.50 1.14 1.42 1.08 -
P/RPS 9.44 9.05 13.27 5.41 1.28 2.00 2.81 22.35%
P/EPS 39.36 32.30 29.03 14.39 6.90 8.72 18.08 13.83%
EY 2.54 3.10 3.44 6.95 14.50 11.47 5.53 -12.15%
DY 1.19 0.83 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.76 5.71 2.71 1.14 0.98 0.83 26.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 26/08/15 26/08/14 29/08/13 28/08/12 26/08/11 19/08/10 -
Price 10.10 10.20 12.90 6.23 1.20 1.25 1.16 -
P/RPS 9.44 9.05 11.89 6.12 1.34 1.76 3.02 20.89%
P/EPS 39.36 32.30 26.01 16.30 7.26 7.67 19.42 12.48%
EY 2.54 3.10 3.85 6.14 13.78 13.03 5.15 -11.10%
DY 1.19 0.83 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.76 5.12 3.07 1.20 0.86 0.89 25.48%

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