[HLCAP] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 53.82%
YoY- 229.38%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 118,899 93,028 77,704 43,942 23,878 72,505 49,850 15.57%
PBT 26,482 22,814 28,266 11,931 2,870 20,763 11,950 14.16%
Tax -9,391 -5,187 -7,222 -3,680 -365 -5,826 -3,381 18.54%
NP 17,091 17,627 21,044 8,251 2,505 14,937 8,569 12.18%
-
NP to SH 17,091 17,627 21,044 8,251 2,505 14,937 8,569 12.18%
-
Tax Rate 35.46% 22.74% 25.55% 30.84% 12.72% 28.06% 28.29% -
Total Cost 101,808 75,401 56,660 35,691 21,373 57,568 41,281 16.21%
-
Net Worth 422,579 356,810 320,336 299,357 121,014 160,560 131,194 21.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 422,579 356,810 320,336 299,357 121,014 160,560 131,194 21.50%
NOSH 234,766 234,743 233,822 235,714 121,014 121,636 120,361 11.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.37% 18.95% 27.08% 18.78% 10.49% 20.60% 17.19% -
ROE 4.04% 4.94% 6.57% 2.76% 2.07% 9.30% 6.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.65 39.63 33.23 18.64 19.73 59.61 41.42 3.40%
EPS 7.28 7.51 9.00 3.50 1.00 12.28 7.12 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.52 1.37 1.27 1.00 1.32 1.09 8.71%
Adjusted Per Share Value based on latest NOSH - 240,249
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.16 37.68 31.47 17.80 9.67 29.37 20.19 15.57%
EPS 6.92 7.14 8.52 3.34 1.01 6.05 3.47 12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7116 1.4452 1.2975 1.2125 0.4901 0.6503 0.5314 21.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.29 1.17 1.20 1.27 1.02 1.69 1.31 -
P/RPS 2.55 2.95 3.61 6.81 5.17 2.84 3.16 -3.50%
P/EPS 17.72 15.58 13.33 36.28 49.28 13.76 18.40 -0.62%
EY 5.64 6.42 7.50 2.76 2.03 7.27 5.43 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.88 1.00 1.02 1.28 1.20 -8.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 23/02/11 24/02/10 19/01/09 29/01/08 30/01/07 -
Price 1.98 1.23 1.24 1.22 1.18 1.60 1.80 -
P/RPS 3.91 3.10 3.73 6.54 5.98 2.68 4.35 -1.76%
P/EPS 27.20 16.38 13.78 34.85 57.00 13.03 25.28 1.22%
EY 3.68 6.10 7.26 2.87 1.75 7.67 3.96 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 0.91 0.96 1.18 1.21 1.65 -6.52%

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