[HLCAP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 118.72%
YoY- 163.64%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 72,505 46,995 110,798 80,371 49,850 16,008 73,534 -0.93%
PBT 20,763 14,146 37,786 25,666 11,950 4,318 27,820 -17.67%
Tax -5,826 -3,933 -11,884 -6,924 -3,381 -1,363 -9,452 -27.50%
NP 14,937 10,213 25,902 18,742 8,569 2,955 18,368 -12.84%
-
NP to SH 14,937 10,213 25,902 18,742 8,569 2,955 18,368 -12.84%
-
Tax Rate 28.06% 27.80% 31.45% 26.98% 28.29% 31.57% 33.98% -
Total Cost 57,568 36,782 84,896 61,629 41,281 13,053 55,166 2.87%
-
Net Worth 160,560 160,873 151,502 145,677 131,194 131,743 129,612 15.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 6,108 - - - 4,937 -
Div Payout % - - 23.58% - - - 26.88% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,560 160,873 151,502 145,677 131,194 131,743 129,612 15.29%
NOSH 121,636 121,873 122,179 123,455 120,361 123,124 123,440 -0.97%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.60% 21.73% 23.38% 23.32% 17.19% 18.46% 24.98% -
ROE 9.30% 6.35% 17.10% 12.87% 6.53% 2.24% 14.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.61 38.56 90.68 65.10 41.42 13.00 59.57 0.04%
EPS 12.28 8.38 21.20 15.32 7.12 2.40 14.88 -11.98%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.32 1.32 1.24 1.18 1.09 1.07 1.05 16.43%
Adjusted Per Share Value based on latest NOSH - 123,458
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.75 19.93 46.98 34.08 21.14 6.79 31.18 -0.91%
EPS 6.33 4.33 10.98 7.95 3.63 1.25 7.79 -12.88%
DPS 0.00 0.00 2.59 0.00 0.00 0.00 2.09 -
NAPS 0.6809 0.6822 0.6424 0.6177 0.5563 0.5587 0.5496 15.30%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.69 1.66 1.95 1.77 1.31 0.90 0.86 -
P/RPS 2.84 4.30 2.15 2.72 3.16 6.92 1.44 57.07%
P/EPS 13.76 19.81 9.20 11.66 18.40 37.50 5.78 78.00%
EY 7.27 5.05 10.87 8.58 5.43 2.67 17.30 -43.80%
DY 0.00 0.00 2.56 0.00 0.00 0.00 4.65 -
P/NAPS 1.28 1.26 1.57 1.50 1.20 0.84 0.82 34.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/01/08 31/10/07 30/07/07 27/04/07 30/01/07 19/10/06 31/07/06 -
Price 1.60 1.86 1.96 1.78 1.80 0.92 0.87 -
P/RPS 2.68 4.82 2.16 2.73 4.35 7.08 1.46 49.75%
P/EPS 13.03 22.20 9.25 11.73 25.28 38.33 5.85 70.30%
EY 7.67 4.51 10.82 8.53 3.96 2.61 17.10 -41.31%
DY 0.00 0.00 2.55 0.00 0.00 0.00 4.60 -
P/NAPS 1.21 1.41 1.58 1.51 1.65 0.86 0.83 28.48%

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