[HLCAP] QoQ Cumulative 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- -16.86%
YoY- -83.23%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,734 60,129 35,616 23,878 12,443 72,170 58,060 -48.02%
PBT 7,610 -43,608 3,007 2,870 2,830 32,153 25,260 -55.02%
Tax -2,246 56,082 -962 -365 183 -5,030 -6,969 -52.96%
NP 5,364 12,474 2,045 2,505 3,013 27,123 18,291 -55.82%
-
NP to SH 5,364 12,474 2,045 2,505 3,013 27,123 18,291 -55.82%
-
Tax Rate 29.51% - 31.99% 12.72% -6.47% 15.64% 27.59% -
Total Cost 16,370 47,655 33,571 21,373 9,430 45,047 39,769 -44.63%
-
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 2.96% 7.10% 1.22% 2.07% 1.71% 15.62% 11.15% -
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 18.23 50.28 29.43 19.73 10.24 59.44 47.77 -47.35%
EPS 4.50 10.43 1.69 1.00 2.50 22.34 15.05 -55.25%
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 8.80 24.35 14.43 9.67 5.04 29.23 23.52 -48.04%
EPS 2.17 5.05 0.83 1.01 1.22 10.99 7.41 -55.86%
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 5.65 2.29 3.40 5.17 12.20 2.27 2.89 56.28%
P/EPS 22.89 11.03 59.17 49.28 50.40 6.04 9.17 83.91%
EY 4.37 9.07 1.69 2.03 1.98 16.55 10.91 -45.63%
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 6.03 2.29 3.74 5.98 10.25 2.19 2.93 61.72%
P/EPS 24.44 11.03 65.09 57.00 42.34 5.82 9.30 90.32%
EY 4.09 9.07 1.54 1.75 2.36 17.18 10.75 -47.46%
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