[HLCAP] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 5922.22%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 25,927 20,394 15,139 16,008 17,157 32,190 16,783 33.74%
PBT 13,177 5,379 4,882 4,382 732 6,614 5,916 70.80%
Tax -1,918 -1,772 -3,006 -2,756 -705 -2,022 -1,846 2.59%
NP 11,259 3,607 1,876 1,626 27 4,592 4,070 97.42%
-
NP to SH 11,259 3,607 1,876 1,626 27 4,592 4,070 97.42%
-
Tax Rate 14.56% 32.94% 61.57% 62.89% 96.31% 30.57% 31.20% -
Total Cost 14,668 16,787 13,263 14,382 17,130 27,598 12,713 10.03%
-
Net Worth 129,626 118,586 114,781 107,168 116,100 106,159 101,133 18.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,938 - - - - - - -
Div Payout % 43.86% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,626 118,586 114,781 107,168 116,100 106,159 101,133 18.04%
NOSH 123,453 123,527 123,421 123,181 135,000 123,440 123,333 0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 43.43% 17.69% 12.39% 10.16% 0.16% 14.27% 24.25% -
ROE 8.69% 3.04% 1.63% 1.52% 0.02% 4.33% 4.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.00 16.51 12.27 13.00 12.71 26.08 13.61 33.63%
EPS 9.12 2.92 1.52 1.32 0.02 3.72 3.30 97.30%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.96 0.93 0.87 0.86 0.86 0.82 17.97%
Adjusted Per Share Value based on latest NOSH - 123,181
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.99 8.65 6.42 6.79 7.28 13.65 7.12 33.66%
EPS 4.77 1.53 0.80 0.69 0.01 1.95 1.73 96.99%
DPS 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5497 0.5029 0.4867 0.4544 0.4923 0.4502 0.4289 18.04%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.86 0.74 0.78 0.86 0.74 0.82 0.89 -
P/RPS 4.09 4.48 6.36 6.62 5.82 3.14 6.54 -26.93%
P/EPS 9.43 25.34 51.32 65.15 3,700.00 22.04 26.97 -50.46%
EY 10.60 3.95 1.95 1.53 0.03 4.54 3.71 101.73%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.84 0.99 0.86 0.95 1.09 -17.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/07/06 26/04/06 25/01/06 29/11/05 30/08/05 30/05/05 17/02/05 -
Price 0.87 0.90 0.73 0.85 0.81 0.68 0.91 -
P/RPS 4.14 5.45 5.95 6.54 6.37 2.61 6.69 -27.44%
P/EPS 9.54 30.82 48.03 64.39 4,050.00 18.28 27.58 -50.81%
EY 10.48 3.24 2.08 1.55 0.02 5.47 3.63 103.14%
DY 4.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.78 0.98 0.94 0.79 1.11 -17.66%

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