[HLCAP] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 21.08%
YoY- 102.82%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 230,415 196,575 152,852 91,631 49,632 115,523 106,298 13.74%
PBT 62,661 43,208 46,516 -30,086 9,898 37,382 38,843 8.28%
Tax -20,526 -9,544 -12,223 52,143 977 -11,930 -8,843 15.05%
NP 42,135 33,664 34,293 22,057 10,875 25,452 30,000 5.81%
-
NP to SH 42,135 33,664 34,293 22,057 10,875 25,452 30,000 5.81%
-
Tax Rate 32.76% 22.09% 26.28% - -9.87% 31.91% 22.77% -
Total Cost 188,280 162,911 118,559 69,574 38,757 90,071 76,298 16.23%
-
Net Worth 423,032 234,897 335,214 311,442 168,263 164,152 145,681 19.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 9,110 6,108 4,938 -
Div Payout % - - - - 83.77% 24.00% 16.46% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 423,032 234,897 335,214 311,442 168,263 164,152 145,681 19.42%
NOSH 235,017 234,897 236,066 241,428 121,052 121,594 123,458 11.31%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.29% 17.13% 22.44% 24.07% 21.91% 22.03% 28.22% -
ROE 9.96% 14.33% 10.23% 7.08% 6.46% 15.51% 20.59% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 98.04 83.69 64.75 37.95 41.00 95.01 86.10 2.18%
EPS 17.93 14.33 14.53 9.14 8.98 20.93 24.30 -4.93%
DPS 0.00 0.00 0.00 0.00 7.50 5.00 4.00 -
NAPS 1.80 1.00 1.42 1.29 1.39 1.35 1.18 7.28%
Adjusted Per Share Value based on latest NOSH - 241,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 93.32 79.62 61.91 37.11 20.10 46.79 43.05 13.74%
EPS 17.07 13.63 13.89 8.93 4.40 10.31 12.15 5.82%
DPS 0.00 0.00 0.00 0.00 3.69 2.47 2.00 -
NAPS 1.7134 0.9514 1.3577 1.2614 0.6815 0.6649 0.5901 19.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.50 1.17 1.30 1.23 1.00 1.38 1.77 -
P/RPS 3.57 1.40 2.01 3.24 2.44 1.45 2.06 9.58%
P/EPS 19.52 8.16 8.95 13.46 11.13 6.59 7.28 17.84%
EY 5.12 12.25 11.17 7.43 8.98 15.17 13.73 -15.14%
DY 0.00 0.00 0.00 0.00 7.50 3.62 2.26 -
P/NAPS 1.94 1.17 0.92 0.95 0.72 1.02 1.50 4.37%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 22/04/08 27/04/07 -
Price 5.05 1.09 1.53 1.12 1.10 1.40 1.78 -
P/RPS 5.15 1.30 2.36 2.95 2.68 1.47 2.07 16.38%
P/EPS 28.17 7.61 10.53 12.26 12.24 6.69 7.33 25.12%
EY 3.55 13.15 9.49 8.16 8.17 14.95 13.65 -20.08%
DY 0.00 0.00 0.00 0.00 6.82 3.57 2.25 -
P/NAPS 2.81 1.09 1.08 0.87 0.79 1.04 1.51 10.89%

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