[HLCAP] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 17.2%
YoY- 834.78%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 59,057 63,863 50,525 23,176 11,930 12,591 30,521 11.61%
PBT 19,574 12,487 14,333 4,600 137 4,498 13,716 6.10%
Tax -6,507 -3,307 -3,709 -1,220 -597 -1,142 -3,543 10.65%
NP 13,067 9,180 10,624 3,380 -460 3,356 10,173 4.25%
-
NP to SH 13,067 9,180 10,624 3,380 -460 3,356 10,173 4.25%
-
Tax Rate 33.24% 26.48% 25.88% 26.52% 435.77% 25.39% 25.83% -
Total Cost 45,990 54,683 39,901 19,796 12,390 9,235 20,348 14.54%
-
Net Worth 423,032 234,897 335,214 311,442 168,263 164,152 145,681 19.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 423,032 234,897 335,214 311,442 168,263 164,152 145,681 19.42%
NOSH 235,017 234,897 236,066 241,428 121,052 121,594 123,458 11.31%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 22.13% 14.37% 21.03% 14.58% -3.86% 26.65% 33.33% -
ROE 3.09% 3.91% 3.17% 1.09% -0.27% 2.04% 6.98% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.13 27.19 21.40 9.60 9.86 10.35 24.72 0.27%
EPS 5.56 3.91 4.53 1.40 -0.38 2.76 8.32 -6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.00 1.42 1.29 1.39 1.35 1.18 7.28%
Adjusted Per Share Value based on latest NOSH - 241,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.92 25.87 20.46 9.39 4.83 5.10 12.36 11.62%
EPS 5.29 3.72 4.30 1.37 -0.19 1.36 4.12 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7134 0.9514 1.3577 1.2614 0.6815 0.6649 0.5901 19.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.50 1.17 1.30 1.23 1.00 1.38 1.77 -
P/RPS 13.93 4.30 6.07 12.81 10.15 13.33 7.16 11.71%
P/EPS 62.95 29.94 28.89 87.86 -263.16 50.00 21.48 19.60%
EY 1.59 3.34 3.46 1.14 -0.38 2.00 4.66 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.17 0.92 0.95 0.72 1.02 1.50 4.37%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 09/05/13 16/05/12 10/05/11 24/05/10 06/05/09 22/04/08 27/04/07 -
Price 5.05 1.09 1.53 1.12 1.10 1.40 1.78 -
P/RPS 20.10 4.01 7.15 11.67 11.16 13.52 7.20 18.64%
P/EPS 90.83 27.89 34.00 80.00 -289.47 50.72 21.60 27.01%
EY 1.10 3.59 2.94 1.25 -0.35 1.97 4.63 -21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.09 1.08 0.87 0.79 1.04 1.51 10.89%

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