[HLCAP] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 3.65%
YoY- 41.02%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 77,413 145,010 187,980 110,798 107,161 99,700 64,032 13.47%
PBT 33,680 41,526 56,584 37,786 34,221 23,900 17,272 56.01%
Tax -9,292 -11,652 -15,732 -11,884 -9,232 -6,762 -5,452 42.63%
NP 24,388 29,874 40,852 25,902 24,989 17,138 11,820 61.99%
-
NP to SH 24,388 29,874 40,852 25,902 24,989 17,138 11,820 61.99%
-
Tax Rate 27.59% 28.06% 27.80% 31.45% 26.98% 28.29% 31.57% -
Total Cost 53,025 115,136 147,128 84,896 82,172 82,562 52,212 1.03%
-
Net Worth 164,072 160,560 160,873 151,502 145,677 131,194 131,743 15.73%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 6,108 - - - -
Div Payout % - - - 23.58% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 164,072 160,560 160,873 151,502 145,677 131,194 131,743 15.73%
NOSH 121,534 121,636 121,873 122,179 123,455 120,361 123,124 -0.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 31.50% 20.60% 21.73% 23.38% 23.32% 17.19% 18.46% -
ROE 14.86% 18.61% 25.39% 17.10% 17.15% 13.06% 8.97% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.70 119.22 154.24 90.68 86.80 82.83 52.01 14.45%
EPS 20.07 24.56 33.52 21.20 20.43 14.24 9.60 63.42%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.35 1.32 1.32 1.24 1.18 1.09 1.07 16.74%
Adjusted Per Share Value based on latest NOSH - 122,167
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 31.35 58.73 76.14 44.88 43.40 40.38 25.93 13.47%
EPS 9.88 12.10 16.55 10.49 10.12 6.94 4.79 61.96%
DPS 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
NAPS 0.6645 0.6503 0.6516 0.6136 0.59 0.5314 0.5336 15.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.38 1.69 1.66 1.95 1.77 1.31 0.90 -
P/RPS 2.17 1.42 1.08 2.15 2.04 1.58 1.73 16.29%
P/EPS 6.88 6.88 4.95 9.20 8.74 9.20 9.37 -18.59%
EY 14.54 14.53 20.19 10.87 11.44 10.87 10.67 22.89%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 1.02 1.28 1.26 1.57 1.50 1.20 0.84 13.80%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/04/08 29/01/08 31/10/07 30/07/07 27/04/07 30/01/07 19/10/06 -
Price 1.40 1.60 1.86 1.96 1.78 1.80 0.92 -
P/RPS 2.20 1.34 1.21 2.16 2.05 2.17 1.77 15.58%
P/EPS 6.98 6.51 5.55 9.25 8.79 12.64 9.58 -19.01%
EY 14.33 15.35 18.02 10.82 11.37 7.91 10.43 23.56%
DY 0.00 0.00 0.00 2.55 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.41 1.58 1.51 1.65 0.86 13.49%

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