[HLCAP] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -58.43%
YoY- -83.23%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 86,936 60,129 47,488 47,756 49,772 72,170 77,413 8.03%
PBT 30,440 -43,608 4,009 5,740 11,320 32,153 33,680 -6.51%
Tax -8,984 56,082 -1,282 -730 732 -5,030 -9,292 -2.22%
NP 21,456 12,474 2,726 5,010 12,052 27,123 24,388 -8.17%
-
NP to SH 21,456 12,474 2,726 5,010 12,052 27,123 24,388 -8.17%
-
Tax Rate 29.51% - 31.98% 12.72% -6.47% 15.64% 27.59% -
Total Cost 65,480 47,655 44,761 42,746 37,720 45,047 53,025 15.08%
-
Net Worth 181,183 175,808 168,198 121,014 176,163 173,616 164,072 6.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,105 - -
Div Payout % - - - - - 33.57% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 181,183 175,808 168,198 121,014 176,163 173,616 164,072 6.83%
NOSH 119,200 119,597 121,005 121,014 121,491 121,410 121,534 -1.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.68% 20.75% 5.74% 10.49% 24.21% 37.58% 31.50% -
ROE 11.84% 7.10% 1.62% 4.14% 6.84% 15.62% 14.86% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.93 50.28 39.24 39.46 40.97 59.44 63.70 9.43%
EPS 18.00 10.43 2.25 2.00 10.00 22.34 20.07 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.52 1.47 1.39 1.00 1.45 1.43 1.35 8.22%
Adjusted Per Share Value based on latest NOSH - 120,952
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.21 24.35 19.23 19.34 20.16 29.23 31.35 8.04%
EPS 8.69 5.05 1.10 2.03 4.88 10.99 9.88 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 3.69 0.00 -
NAPS 0.7338 0.7121 0.6813 0.4901 0.7135 0.7032 0.6645 6.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 1.15 1.00 1.02 1.25 1.35 1.38 -
P/RPS 1.41 2.29 2.55 2.58 3.05 2.27 2.17 -24.96%
P/EPS 5.72 11.03 44.38 24.64 12.60 6.04 6.88 -11.57%
EY 17.48 9.07 2.25 4.06 7.94 16.55 14.54 13.04%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.68 0.78 0.72 1.02 0.86 0.94 1.02 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 06/05/09 19/01/09 30/10/08 31/07/08 22/04/08 -
Price 1.10 1.15 1.10 1.18 1.05 1.30 1.40 -
P/RPS 1.51 2.29 2.80 2.99 2.56 2.19 2.20 -22.17%
P/EPS 6.11 11.03 48.82 28.50 10.58 5.82 6.98 -8.48%
EY 16.36 9.07 2.05 3.51 9.45 17.18 14.33 9.22%
DY 0.00 0.00 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.72 0.78 0.79 1.18 0.72 0.91 1.04 -21.72%

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