[HLCAP] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 120.42%
YoY- 401.98%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 41,802 39,684 50,525 46,842 30,864 24,621 23,176 48.12%
PBT 11,006 7,907 14,333 19,390 8,877 3,916 4,600 78.79%
Tax -2,949 -1,050 -3,709 -4,913 -2,309 -1,292 -1,220 80.01%
NP 8,057 6,857 10,624 14,477 6,568 2,624 3,380 78.35%
-
NP to SH 8,057 6,857 10,624 14,477 6,568 2,624 3,380 78.35%
-
Tax Rate 26.79% 13.28% 25.88% 25.34% 26.01% 32.99% 26.52% -
Total Cost 33,745 32,827 39,901 32,365 24,296 21,997 19,796 42.65%
-
Net Worth 234,424 342,849 335,214 319,895 307,288 310,227 311,442 -17.23%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,424 342,849 335,214 319,895 307,288 310,227 311,442 -17.23%
NOSH 234,424 236,448 236,066 233,500 234,571 238,636 241,428 -1.94%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.27% 17.28% 21.03% 30.91% 21.28% 10.66% 14.58% -
ROE 3.44% 2.00% 3.17% 4.53% 2.14% 0.85% 1.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.83 16.78 21.40 20.06 13.16 10.32 9.60 51.03%
EPS 3.43 2.90 4.53 6.20 2.80 1.10 1.40 81.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.45 1.42 1.37 1.31 1.30 1.29 -15.60%
Adjusted Per Share Value based on latest NOSH - 233,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.93 16.07 20.46 18.97 12.50 9.97 9.39 48.08%
EPS 3.26 2.78 4.30 5.86 2.66 1.06 1.37 78.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 1.3886 1.3577 1.2957 1.2446 1.2565 1.2614 -17.23%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.11 1.42 1.30 1.20 1.15 1.08 1.23 -
P/RPS 6.22 8.46 6.07 5.98 8.74 10.47 12.81 -38.19%
P/EPS 32.30 48.97 28.89 19.35 41.07 98.22 87.86 -48.65%
EY 3.10 2.04 3.46 5.17 2.43 1.02 1.14 94.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.98 0.92 0.88 0.88 0.83 0.95 10.92%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 10/05/11 23/02/11 18/11/10 19/08/10 24/05/10 -
Price 1.15 1.25 1.53 1.24 1.23 1.16 1.12 -
P/RPS 6.45 7.45 7.15 6.18 9.35 11.24 11.67 -32.62%
P/EPS 33.46 43.10 34.00 20.00 43.93 105.49 80.00 -44.04%
EY 2.99 2.32 2.94 5.00 2.28 0.95 1.25 78.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.86 1.08 0.91 0.94 0.89 0.87 20.42%

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