[HLCAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -57.0%
YoY- 78.03%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,152 41,802 30,864 21,734 12,443 46,995 16,008 22.49%
PBT 11,669 11,006 8,877 7,610 2,830 14,146 4,318 18.00%
Tax -3,505 -2,949 -2,309 -2,246 183 -3,933 -1,363 17.03%
NP 8,164 8,057 6,568 5,364 3,013 10,213 2,955 18.43%
-
NP to SH 8,164 8,057 6,568 5,364 3,013 10,213 2,955 18.43%
-
Tax Rate 30.04% 26.79% 26.01% 29.51% -6.47% 27.80% 31.57% -
Total Cost 45,988 33,745 24,296 16,370 9,430 36,782 13,053 23.33%
-
Net Worth 398,816 234,424 307,288 181,183 176,163 160,873 131,743 20.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 398,816 234,424 307,288 181,183 176,163 160,873 131,743 20.25%
NOSH 234,597 234,424 234,571 119,200 121,491 121,873 123,124 11.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.08% 19.27% 21.28% 24.68% 24.21% 21.73% 18.46% -
ROE 2.05% 3.44% 2.14% 2.96% 1.71% 6.35% 2.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.08 17.83 13.16 18.23 10.24 38.56 13.00 10.02%
EPS 3.48 3.43 2.80 4.50 2.50 8.38 2.40 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.00 1.31 1.52 1.45 1.32 1.07 8.01%
Adjusted Per Share Value based on latest NOSH - 119,200
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.93 16.93 12.50 8.80 5.04 19.03 6.48 22.50%
EPS 3.31 3.26 2.66 2.17 1.22 4.14 1.20 18.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6153 0.9495 1.2446 0.7338 0.7135 0.6516 0.5336 20.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.20 1.11 1.15 1.03 1.25 1.66 0.90 -
P/RPS 5.20 6.22 8.74 5.65 12.20 4.30 6.92 -4.64%
P/EPS 34.48 32.30 41.07 22.89 50.40 19.81 37.50 -1.38%
EY 2.90 3.10 2.43 4.37 1.98 5.05 2.67 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.11 0.88 0.68 0.86 1.26 0.84 -2.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 29/11/11 18/11/10 11/11/09 30/10/08 31/10/07 19/10/06 -
Price 1.19 1.15 1.23 1.10 1.05 1.86 0.92 -
P/RPS 5.16 6.45 9.35 6.03 10.25 4.82 7.08 -5.13%
P/EPS 34.20 33.46 43.93 24.44 42.34 22.20 38.33 -1.88%
EY 2.92 2.99 2.28 4.09 2.36 4.51 2.61 1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.15 0.94 0.72 0.72 1.41 0.86 -3.36%

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