[HLCAP] YoY TTM 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- 26.78%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 233,735 230,415 196,575 152,852 91,631 49,632 115,523 12.45%
PBT 71,651 62,661 43,208 46,516 -30,086 9,898 37,382 11.44%
Tax 57,760 -20,526 -9,544 -12,223 52,143 977 -11,930 -
NP 129,411 42,135 33,664 34,293 22,057 10,875 25,452 31.11%
-
NP to SH 129,411 42,135 33,664 34,293 22,057 10,875 25,452 31.11%
-
Tax Rate -80.61% 32.76% 22.09% 26.28% - -9.87% 31.91% -
Total Cost 104,324 188,280 162,911 118,559 69,574 38,757 90,071 2.47%
-
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 - - - - - 9,110 6,108 -
Div Payout % - - - - - 83.77% 24.00% -
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 55.37% 18.29% 17.13% 22.44% 24.07% 21.91% 22.03% -
ROE 23.53% 9.96% 14.33% 10.23% 7.08% 6.46% 15.51% -
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 98.17 98.04 83.69 64.75 37.95 41.00 95.01 0.54%
EPS 54.36 17.93 14.33 14.53 9.14 8.98 20.93 17.23%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 5.00 -
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 94.67 93.32 79.62 61.91 37.11 20.10 46.79 12.45%
EPS 52.42 17.07 13.63 13.89 8.93 4.40 10.31 31.11%
DPS 0.00 0.00 0.00 0.00 0.00 3.69 2.47 -
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 12.39 3.57 1.40 2.01 3.24 2.44 1.45 42.95%
P/EPS 22.37 19.52 8.16 8.95 13.46 11.13 6.59 22.58%
EY 4.47 5.12 12.25 11.17 7.43 8.98 15.17 -18.41%
DY 0.00 0.00 0.00 0.00 0.00 7.50 3.62 -
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 14.04 5.15 1.30 2.36 2.95 2.68 1.47 45.63%
P/EPS 25.35 28.17 7.61 10.53 12.26 12.24 6.69 24.84%
EY 3.94 3.55 13.15 9.49 8.16 8.17 14.95 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 6.82 3.57 -
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