[HLCAP] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -55.57%
YoY- -70.5%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 60,129 47,488 47,756 49,772 72,170 77,413 145,010 -44.42%
PBT -43,608 4,009 5,740 11,320 32,153 33,680 41,526 -
Tax 56,082 -1,282 -730 732 -5,030 -9,292 -11,652 -
NP 12,474 2,726 5,010 12,052 27,123 24,388 29,874 -44.16%
-
NP to SH 12,474 2,726 5,010 12,052 27,123 24,388 29,874 -44.16%
-
Tax Rate - 31.98% 12.72% -6.47% 15.64% 27.59% 28.06% -
Total Cost 47,655 44,761 42,746 37,720 45,047 53,025 115,136 -44.49%
-
Net Worth 175,808 168,198 121,014 176,163 173,616 164,072 160,560 6.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 9,105 - - -
Div Payout % - - - - 33.57% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 175,808 168,198 121,014 176,163 173,616 164,072 160,560 6.24%
NOSH 119,597 121,005 121,014 121,491 121,410 121,534 121,636 -1.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.75% 5.74% 10.49% 24.21% 37.58% 31.50% 20.60% -
ROE 7.10% 1.62% 4.14% 6.84% 15.62% 14.86% 18.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.28 39.24 39.46 40.97 59.44 63.70 119.22 -43.79%
EPS 10.43 2.25 2.00 10.00 22.34 20.07 24.56 -43.53%
DPS 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.47 1.39 1.00 1.45 1.43 1.35 1.32 7.44%
Adjusted Per Share Value based on latest NOSH - 121,491
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.50 20.14 20.25 21.11 30.60 32.83 61.49 -44.41%
EPS 5.29 1.16 2.12 5.11 11.50 10.34 12.67 -44.16%
DPS 0.00 0.00 0.00 0.00 3.86 0.00 0.00 -
NAPS 0.7455 0.7132 0.5132 0.747 0.7362 0.6957 0.6809 6.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.15 1.00 1.02 1.25 1.35 1.38 1.69 -
P/RPS 2.29 2.55 2.58 3.05 2.27 2.17 1.42 37.55%
P/EPS 11.03 44.38 24.64 12.60 6.04 6.88 6.88 37.01%
EY 9.07 2.25 4.06 7.94 16.55 14.54 14.53 -26.98%
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.78 0.72 1.02 0.86 0.94 1.02 1.28 -28.14%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 06/05/09 19/01/09 30/10/08 31/07/08 22/04/08 29/01/08 -
Price 1.15 1.10 1.18 1.05 1.30 1.40 1.60 -
P/RPS 2.29 2.80 2.99 2.56 2.19 2.20 1.34 42.98%
P/EPS 11.03 48.82 28.50 10.58 5.82 6.98 6.51 42.16%
EY 9.07 2.05 3.51 9.45 17.18 14.33 15.35 -29.60%
DY 0.00 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 0.78 0.79 1.18 0.72 0.91 1.04 1.21 -25.39%

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