[HLCAP] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -45.58%
YoY- -88.82%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,884 86,936 60,129 47,488 47,756 49,772 72,170 13.99%
PBT 23,862 30,440 -43,608 4,009 5,740 11,320 32,153 -17.98%
Tax -7,360 -8,984 56,082 -1,282 -730 732 -5,030 28.79%
NP 16,502 21,456 12,474 2,726 5,010 12,052 27,123 -28.13%
-
NP to SH 16,502 21,456 12,474 2,726 5,010 12,052 27,123 -28.13%
-
Tax Rate 30.84% 29.51% - 31.98% 12.72% -6.47% 15.64% -
Total Cost 71,382 65,480 47,655 44,761 42,746 37,720 45,047 35.80%
-
Net Worth 299,357 181,183 175,808 168,198 121,014 176,163 173,616 43.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,105 -
Div Payout % - - - - - - 33.57% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 299,357 181,183 175,808 168,198 121,014 176,163 173,616 43.64%
NOSH 235,714 119,200 119,597 121,005 121,014 121,491 121,410 55.43%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.78% 24.68% 20.75% 5.74% 10.49% 24.21% 37.58% -
ROE 5.51% 11.84% 7.10% 1.62% 4.14% 6.84% 15.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.28 72.93 50.28 39.24 39.46 40.97 59.44 -26.66%
EPS 7.00 18.00 10.43 2.25 2.00 10.00 22.34 -53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 1.27 1.52 1.47 1.39 1.00 1.45 1.43 -7.58%
Adjusted Per Share Value based on latest NOSH - 121,052
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.27 36.86 25.50 20.14 20.25 21.11 30.60 14.00%
EPS 7.00 9.10 5.29 1.16 2.12 5.11 11.50 -28.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.86 -
NAPS 1.2694 0.7683 0.7455 0.7132 0.5132 0.747 0.7362 43.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 1.03 1.15 1.00 1.02 1.25 1.35 -
P/RPS 3.41 1.41 2.29 2.55 2.58 3.05 2.27 31.06%
P/EPS 18.14 5.72 11.03 44.38 24.64 12.60 6.04 107.74%
EY 5.51 17.48 9.07 2.25 4.06 7.94 16.55 -51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 1.00 0.68 0.78 0.72 1.02 0.86 0.94 4.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 11/11/09 18/08/09 06/05/09 19/01/09 30/10/08 31/07/08 -
Price 1.22 1.10 1.15 1.10 1.18 1.05 1.30 -
P/RPS 3.27 1.51 2.29 2.80 2.99 2.56 2.19 30.54%
P/EPS 17.43 6.11 11.03 48.82 28.50 10.58 5.82 107.35%
EY 5.74 16.36 9.07 2.05 3.51 9.45 17.18 -51.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
P/NAPS 0.96 0.72 0.78 0.79 1.18 0.72 0.91 3.62%

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