[HLCAP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 22.45%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 23,878 12,443 72,170 58,060 72,505 46,995 110,798 -63.88%
PBT 2,870 2,830 32,153 25,260 20,763 14,146 37,786 -81.92%
Tax -365 183 -5,030 -6,969 -5,826 -3,933 -11,884 -90.08%
NP 2,505 3,013 27,123 18,291 14,937 10,213 25,902 -78.78%
-
NP to SH 2,505 3,013 27,123 18,291 14,937 10,213 25,902 -78.78%
-
Tax Rate 12.72% -6.47% 15.64% 27.59% 28.06% 27.80% 31.45% -
Total Cost 21,373 9,430 45,047 39,769 57,568 36,782 84,896 -59.96%
-
Net Worth 121,014 176,163 173,616 164,072 160,560 160,873 151,502 -13.85%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 9,105 - - - 6,108 -
Div Payout % - - 33.57% - - - 23.58% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,014 176,163 173,616 164,072 160,560 160,873 151,502 -13.85%
NOSH 121,014 121,491 121,410 121,534 121,636 121,873 122,179 -0.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.49% 24.21% 37.58% 31.50% 20.60% 21.73% 23.38% -
ROE 2.07% 1.71% 15.62% 11.15% 9.30% 6.35% 17.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.73 10.24 59.44 47.77 59.61 38.56 90.68 -63.65%
EPS 1.00 2.50 22.34 15.05 12.28 8.38 21.20 -86.82%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.45 1.43 1.35 1.32 1.32 1.24 -13.30%
Adjusted Per Share Value based on latest NOSH - 121,594
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.13 5.28 30.60 24.62 30.75 19.93 46.98 -63.87%
EPS 1.06 1.28 11.50 7.76 6.33 4.33 10.98 -78.80%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 2.59 -
NAPS 0.5132 0.747 0.7362 0.6957 0.6809 0.6822 0.6424 -13.84%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.02 1.25 1.35 1.38 1.69 1.66 1.95 -
P/RPS 5.17 12.20 2.27 2.89 2.84 4.30 2.15 79.01%
P/EPS 49.28 50.40 6.04 9.17 13.76 19.81 9.20 204.58%
EY 2.03 1.98 16.55 10.91 7.27 5.05 10.87 -67.16%
DY 0.00 0.00 5.56 0.00 0.00 0.00 2.56 -
P/NAPS 1.02 0.86 0.94 1.02 1.28 1.26 1.57 -24.88%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/01/09 30/10/08 31/07/08 22/04/08 29/01/08 31/10/07 30/07/07 -
Price 1.18 1.05 1.30 1.40 1.60 1.86 1.96 -
P/RPS 5.98 10.25 2.19 2.93 2.68 4.82 2.16 96.55%
P/EPS 57.00 42.34 5.82 9.30 13.03 22.20 9.25 234.26%
EY 1.75 2.36 17.18 10.75 7.67 4.51 10.82 -70.15%
DY 0.00 0.00 5.77 0.00 0.00 0.00 2.55 -
P/NAPS 1.18 0.72 0.91 1.04 1.21 1.41 1.58 -17.61%

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