[HLCAP] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 89.95%
YoY- 199.2%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 46,995 30,427 30,521 33,896 15,954 25,927 20,394 74.37%
PBT 14,146 12,120 13,716 7,632 4,318 13,177 5,379 90.41%
Tax -3,933 -4,961 -3,543 -2,019 -1,363 -1,918 -1,772 70.07%
NP 10,213 7,159 10,173 5,613 2,955 11,259 3,607 100.01%
-
NP to SH 10,213 7,159 10,173 5,613 2,955 11,259 3,607 100.01%
-
Tax Rate 27.80% 40.93% 25.83% 26.45% 31.57% 14.56% 32.94% -
Total Cost 36,782 23,268 20,348 28,283 12,999 14,668 16,787 68.61%
-
Net Worth 160,873 151,487 145,681 131,029 131,743 129,626 118,586 22.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,108 - - - 4,938 - -
Div Payout % - 85.32% - - - 43.86% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 160,873 151,487 145,681 131,029 131,743 129,626 118,586 22.52%
NOSH 121,873 122,167 123,458 120,210 123,124 123,453 123,527 -0.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.73% 23.53% 33.33% 16.56% 18.52% 43.43% 17.69% -
ROE 6.35% 4.73% 6.98% 4.28% 2.24% 8.69% 3.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.56 24.91 24.72 28.20 12.96 21.00 16.51 75.94%
EPS 8.38 5.86 8.32 4.66 2.40 9.12 2.92 101.81%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.32 1.24 1.18 1.09 1.07 1.05 0.96 23.62%
Adjusted Per Share Value based on latest NOSH - 120,210
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.03 12.32 12.36 13.73 6.46 10.50 8.26 74.34%
EPS 4.14 2.90 4.12 2.27 1.20 4.56 1.46 100.21%
DPS 0.00 2.47 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.6516 0.6136 0.5901 0.5307 0.5336 0.525 0.4803 22.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.66 1.95 1.77 1.31 0.90 0.86 0.74 -
P/RPS 4.30 7.83 7.16 4.65 6.95 4.09 4.48 -2.69%
P/EPS 19.81 33.28 21.48 28.06 37.50 9.43 25.34 -15.12%
EY 5.05 3.01 4.66 3.56 2.67 10.60 3.95 17.77%
DY 0.00 2.56 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 1.26 1.57 1.50 1.20 0.84 0.82 0.77 38.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 31/10/07 30/07/07 27/04/07 30/01/07 19/10/06 31/07/06 26/04/06 -
Price 1.86 1.96 1.78 1.80 0.92 0.87 0.90 -
P/RPS 4.82 7.87 7.20 6.38 7.10 4.14 5.45 -7.85%
P/EPS 22.20 33.45 21.60 38.55 38.33 9.54 30.82 -19.62%
EY 4.51 2.99 4.63 2.59 2.61 10.48 3.24 24.64%
DY 0.00 2.55 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 1.41 1.58 1.51 1.65 0.86 0.83 0.94 31.00%

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