[HLCAP] YoY 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 67,146 64,747 51,226 46,842 22,208 11,435 25,510 17.48%
PBT 16,975 14,813 11,808 19,390 4,319 39 6,618 16.98%
Tax 5,739 -5,886 -2,238 -4,913 -1,435 -548 -1,894 -
NP 22,714 8,927 9,570 14,477 2,884 -509 4,724 29.88%
-
NP to SH 22,714 8,927 9,570 14,477 2,884 -509 4,724 29.88%
-
Tax Rate -33.81% 39.74% 18.95% 25.34% 33.23% 1,405.13% 28.62% -
Total Cost 44,432 55,820 41,656 32,365 19,324 11,944 20,786 13.48%
-
Net Worth 526,357 421,748 356,764 319,895 305,117 120,952 160,713 21.84%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 526,357 421,748 356,764 319,895 305,117 120,952 160,713 21.84%
NOSH 237,098 234,304 234,713 233,500 240,249 120,952 121,752 11.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 33.83% 13.79% 18.68% 30.91% 12.99% -4.45% 18.52% -
ROE 4.32% 2.12% 2.68% 4.53% 0.95% -0.42% 2.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.32 27.63 21.82 20.06 9.24 9.45 20.95 5.14%
EPS 9.58 3.81 4.08 6.20 1.20 -0.20 3.88 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.80 1.52 1.37 1.27 1.00 1.32 9.04%
Adjusted Per Share Value based on latest NOSH - 233,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.20 26.22 20.75 18.97 8.99 4.63 10.33 17.49%
EPS 9.20 3.62 3.88 5.86 1.17 -0.21 1.91 29.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1319 1.7082 1.445 1.2957 1.2358 0.4899 0.6509 21.84%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 9.80 1.29 1.17 1.20 1.27 1.02 1.69 -
P/RPS 34.60 4.67 5.36 5.98 13.74 10.79 8.07 27.42%
P/EPS 102.30 33.86 28.70 19.35 105.80 -242.38 43.56 15.27%
EY 0.98 2.95 3.48 5.17 0.95 -0.41 2.30 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 0.72 0.77 0.88 1.00 1.02 1.28 22.87%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 22/02/13 27/02/12 23/02/11 24/02/10 19/01/09 29/01/08 -
Price 9.95 1.98 1.23 1.24 1.22 1.18 1.60 -
P/RPS 35.13 7.17 5.64 6.18 13.20 12.48 7.64 28.92%
P/EPS 103.86 51.97 30.17 20.00 101.63 -280.40 41.24 16.62%
EY 0.96 1.92 3.31 5.00 0.98 -0.36 2.43 -14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 1.10 0.81 0.91 0.96 1.18 1.21 24.35%

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