[HLCAP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 158.38%
YoY- 64.23%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 80,371 49,850 16,008 73,534 52,168 31,774 16,008 193.49%
PBT 25,666 11,950 4,318 27,820 14,643 9,264 4,382 225.28%
Tax -6,924 -3,381 -1,363 -9,452 -7,534 -5,762 -2,756 84.91%
NP 18,742 8,569 2,955 18,368 7,109 3,502 1,626 411.02%
-
NP to SH 18,742 8,569 2,955 18,368 7,109 3,502 1,626 411.02%
-
Tax Rate 26.98% 28.29% 31.57% 33.98% 51.45% 62.20% 62.89% -
Total Cost 61,629 41,281 13,053 55,166 45,059 28,272 14,382 164.05%
-
Net Worth 145,677 131,194 131,743 129,612 118,483 114,678 107,168 22.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 4,937 - - - -
Div Payout % - - - 26.88% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 145,677 131,194 131,743 129,612 118,483 114,678 107,168 22.73%
NOSH 123,455 120,361 123,124 123,440 123,420 123,309 123,181 0.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 23.32% 17.19% 18.46% 24.98% 13.63% 11.02% 10.16% -
ROE 12.87% 6.53% 2.24% 14.17% 6.00% 3.05% 1.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.10 41.42 13.00 59.57 42.27 25.77 13.00 192.98%
EPS 15.32 7.12 2.40 14.88 5.76 2.84 1.32 413.37%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.18 1.09 1.07 1.05 0.96 0.93 0.87 22.55%
Adjusted Per Share Value based on latest NOSH - 123,453
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.55 20.19 6.48 29.78 21.13 12.87 6.48 193.59%
EPS 7.59 3.47 1.20 7.44 2.88 1.42 0.66 410.24%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.59 0.5314 0.5336 0.525 0.4799 0.4645 0.4341 22.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.77 1.31 0.90 0.86 0.74 0.78 0.86 -
P/RPS 2.72 3.16 6.92 1.44 1.75 3.03 6.62 -44.76%
P/EPS 11.66 18.40 37.50 5.78 12.85 27.46 65.15 -68.27%
EY 8.58 5.43 2.67 17.30 7.78 3.64 1.53 215.97%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 1.50 1.20 0.84 0.82 0.77 0.84 0.99 31.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 27/04/07 30/01/07 19/10/06 31/07/06 26/04/06 25/01/06 29/11/05 -
Price 1.78 1.80 0.92 0.87 0.90 0.73 0.85 -
P/RPS 2.73 4.35 7.08 1.46 2.13 2.83 6.54 -44.17%
P/EPS 11.73 25.28 38.33 5.85 15.62 25.70 64.39 -67.89%
EY 8.53 3.96 2.61 17.10 6.40 3.89 1.55 212.02%
DY 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
P/NAPS 1.51 1.65 0.86 0.83 0.94 0.78 0.98 33.43%

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