[HLCAP] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 35.33%
YoY- -36.28%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,700 64,032 73,534 69,557 63,548 64,032 84,004 12.06%
PBT 23,900 17,272 27,820 19,524 18,528 17,528 16,874 26.04%
Tax -6,762 -5,452 -9,452 -10,045 -11,524 -11,024 -5,690 12.16%
NP 17,138 11,820 18,368 9,478 7,004 6,504 11,184 32.81%
-
NP to SH 17,138 11,820 18,368 9,478 7,004 6,504 11,184 32.81%
-
Tax Rate 28.29% 31.57% 33.98% 51.45% 62.20% 62.89% 33.72% -
Total Cost 82,562 52,212 55,166 60,078 56,544 57,528 72,820 8.70%
-
Net Worth 131,194 131,743 129,612 118,483 114,678 107,168 106,161 15.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,937 - - - - -
Div Payout % - - 26.88% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 131,194 131,743 129,612 118,483 114,678 107,168 106,161 15.11%
NOSH 120,361 123,124 123,440 123,420 123,309 123,181 123,443 -1.66%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.19% 18.46% 24.98% 13.63% 11.02% 10.16% 13.31% -
ROE 13.06% 8.97% 14.17% 8.00% 6.11% 6.07% 10.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 82.83 52.01 59.57 56.36 51.54 51.98 68.05 13.95%
EPS 14.24 9.60 14.88 7.68 5.68 5.28 9.06 35.07%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.05 0.96 0.93 0.87 0.86 17.06%
Adjusted Per Share Value based on latest NOSH - 123,527
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.38 25.93 29.78 28.17 25.74 25.93 34.02 12.06%
EPS 6.94 4.79 7.44 3.84 2.84 2.63 4.53 32.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.5314 0.5336 0.525 0.4799 0.4645 0.4341 0.43 15.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.31 0.90 0.86 0.74 0.78 0.86 0.74 -
P/RPS 1.58 1.73 1.44 1.31 1.51 1.65 1.09 27.99%
P/EPS 9.20 9.37 5.78 9.64 13.73 16.29 8.17 8.21%
EY 10.87 10.67 17.30 10.38 7.28 6.14 12.24 -7.58%
DY 0.00 0.00 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.84 0.82 0.77 0.84 0.99 0.86 24.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/01/07 19/10/06 31/07/06 26/04/06 25/01/06 29/11/05 30/08/05 -
Price 1.80 0.92 0.87 0.90 0.73 0.85 0.81 -
P/RPS 2.17 1.77 1.46 1.60 1.42 1.64 1.19 49.09%
P/EPS 12.64 9.58 5.85 11.72 12.85 16.10 8.94 25.89%
EY 7.91 10.43 17.10 8.53 7.78 6.21 11.19 -20.59%
DY 0.00 0.00 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.86 0.83 0.94 0.78 0.98 0.94 45.36%

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