[HLCAP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 46.25%
YoY- 74.31%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 12,443 72,170 58,060 72,505 46,995 110,798 80,371 -71.06%
PBT 2,830 32,153 25,260 20,763 14,146 37,786 25,666 -76.91%
Tax 183 -5,030 -6,969 -5,826 -3,933 -11,884 -6,924 -
NP 3,013 27,123 18,291 14,937 10,213 25,902 18,742 -70.33%
-
NP to SH 3,013 27,123 18,291 14,937 10,213 25,902 18,742 -70.33%
-
Tax Rate -6.47% 15.64% 27.59% 28.06% 27.80% 31.45% 26.98% -
Total Cost 9,430 45,047 39,769 57,568 36,782 84,896 61,629 -71.29%
-
Net Worth 176,163 173,616 164,072 160,560 160,873 151,502 145,677 13.46%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,105 - - - 6,108 - -
Div Payout % - 33.57% - - - 23.58% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 176,163 173,616 164,072 160,560 160,873 151,502 145,677 13.46%
NOSH 121,491 121,410 121,534 121,636 121,873 122,179 123,455 -1.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 24.21% 37.58% 31.50% 20.60% 21.73% 23.38% 23.32% -
ROE 1.71% 15.62% 11.15% 9.30% 6.35% 17.10% 12.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.24 59.44 47.77 59.61 38.56 90.68 65.10 -70.76%
EPS 2.50 22.34 15.05 12.28 8.38 21.20 15.32 -70.03%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.45 1.43 1.35 1.32 1.32 1.24 1.18 14.68%
Adjusted Per Share Value based on latest NOSH - 121,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.04 29.23 23.52 29.37 19.03 44.88 32.55 -71.06%
EPS 1.22 10.99 7.41 6.05 4.14 10.49 7.59 -70.33%
DPS 0.00 3.69 0.00 0.00 0.00 2.47 0.00 -
NAPS 0.7135 0.7032 0.6645 0.6503 0.6516 0.6136 0.59 13.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 1.35 1.38 1.69 1.66 1.95 1.77 -
P/RPS 12.20 2.27 2.89 2.84 4.30 2.15 2.72 171.23%
P/EPS 50.40 6.04 9.17 13.76 19.81 9.20 11.66 164.64%
EY 1.98 16.55 10.91 7.27 5.05 10.87 8.58 -62.27%
DY 0.00 5.56 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.86 0.94 1.02 1.28 1.26 1.57 1.50 -30.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 31/07/08 22/04/08 29/01/08 31/10/07 30/07/07 27/04/07 -
Price 1.05 1.30 1.40 1.60 1.86 1.96 1.78 -
P/RPS 10.25 2.19 2.93 2.68 4.82 2.16 2.73 140.98%
P/EPS 42.34 5.82 9.30 13.03 22.20 9.25 11.73 134.75%
EY 2.36 17.18 10.75 7.67 4.51 10.82 8.53 -57.44%
DY 0.00 5.77 0.00 0.00 0.00 2.55 0.00 -
P/NAPS 0.72 0.91 1.04 1.21 1.41 1.58 1.51 -38.88%

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