[HLCAP] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 30.47%
YoY- 74.67%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 83,693 88,305 62,112 52,459 39,684 24,621 24,513 22.69%
PBT 27,512 28,509 21,877 16,605 7,907 3,916 -46,615 -
Tax -2,133 20,953 38,186 -4,628 -1,050 -1,292 57,044 -
NP 25,379 49,462 60,063 11,977 6,857 2,624 10,429 15.96%
-
NP to SH 25,379 49,462 60,063 11,977 6,857 2,624 10,429 15.96%
-
Tax Rate 7.75% -73.50% -174.55% 27.87% 13.28% 32.99% - -
Total Cost 58,314 38,843 2,049 40,482 32,827 21,997 14,084 26.70%
-
Net Worth 655,019 603,604 479,087 234,606 342,849 310,227 175,809 24.49%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 20,544 35,928 - - - - - -
Div Payout % 80.95% 72.64% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 655,019 603,604 479,087 234,606 342,849 310,227 175,809 24.49%
NOSH 241,704 239,525 236,003 234,606 236,448 238,636 119,598 12.43%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 30.32% 56.01% 96.70% 22.83% 17.28% 10.66% 42.54% -
ROE 3.87% 8.19% 12.54% 5.11% 2.00% 0.85% 5.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.63 36.87 26.32 22.36 16.78 10.32 20.50 9.12%
EPS 10.50 20.65 25.45 5.11 2.90 1.10 8.72 3.14%
DPS 8.50 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.52 2.03 1.00 1.45 1.30 1.47 10.72%
Adjusted Per Share Value based on latest NOSH - 234,606
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.90 35.77 25.16 21.25 16.07 9.97 9.93 22.69%
EPS 10.28 20.03 24.33 4.85 2.78 1.06 4.22 15.98%
DPS 8.32 14.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.653 2.4448 1.9404 0.9502 1.3886 1.2565 0.7121 24.49%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 10.20 14.40 5.50 1.14 1.42 1.08 1.15 -
P/RPS 29.46 39.06 20.90 5.10 8.46 10.47 5.61 31.82%
P/EPS 97.14 69.73 21.61 22.33 48.97 98.22 13.19 39.46%
EY 1.03 1.43 4.63 4.48 2.04 1.02 7.58 -28.28%
DY 0.83 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 5.71 2.71 1.14 0.98 0.83 0.78 29.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 26/08/14 29/08/13 28/08/12 26/08/11 19/08/10 18/08/09 -
Price 10.20 12.90 6.23 1.20 1.25 1.16 1.15 -
P/RPS 29.46 34.99 23.67 5.37 7.45 11.24 5.61 31.82%
P/EPS 97.14 62.47 24.48 23.51 43.10 105.49 13.19 39.46%
EY 1.03 1.60 4.09 4.25 2.32 0.95 7.58 -28.28%
DY 0.83 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 5.12 3.07 1.20 0.86 0.89 0.78 29.95%

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