[HLCAP] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -53.75%
YoY- -15.84%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 12,443 13,824 12,591 25,510 46,995 30,427 30,521 -44.92%
PBT 2,830 6,892 4,498 6,618 14,146 12,120 13,716 -64.98%
Tax 183 1,939 -1,142 -1,894 -3,933 -4,961 -3,543 -
NP 3,013 8,831 3,356 4,724 10,213 7,159 10,173 -55.46%
-
NP to SH 3,013 8,831 3,356 4,724 10,213 7,159 10,173 -55.46%
-
Tax Rate -6.47% -28.13% 25.39% 28.62% 27.80% 40.93% 25.83% -
Total Cost 9,430 4,993 9,235 20,786 36,782 23,268 20,348 -40.02%
-
Net Worth 176,163 173,704 164,152 160,713 160,873 151,487 145,681 13.46%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 9,110 - - - 6,108 - -
Div Payout % - 103.16% - - - 85.32% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 176,163 173,704 164,152 160,713 160,873 151,487 145,681 13.46%
NOSH 121,491 121,471 121,594 121,752 121,873 122,167 123,458 -1.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 24.21% 63.88% 26.65% 18.52% 21.73% 23.53% 33.33% -
ROE 1.71% 5.08% 2.04% 2.94% 6.35% 4.73% 6.98% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.24 11.38 10.35 20.95 38.56 24.91 24.72 -44.34%
EPS 2.50 7.27 2.76 3.88 8.38 5.86 8.32 -55.03%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.45 1.43 1.35 1.32 1.32 1.24 1.18 14.68%
Adjusted Per Share Value based on latest NOSH - 121,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 5.28 5.86 5.34 10.82 19.93 12.90 12.94 -44.89%
EPS 1.28 3.74 1.42 2.00 4.33 3.04 4.31 -55.38%
DPS 0.00 3.86 0.00 0.00 0.00 2.59 0.00 -
NAPS 0.747 0.7366 0.6961 0.6815 0.6822 0.6424 0.6178 13.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 1.35 1.38 1.69 1.66 1.95 1.77 -
P/RPS 12.20 11.86 13.33 8.07 4.30 7.83 7.16 42.52%
P/EPS 50.40 18.57 50.00 43.56 19.81 33.28 21.48 76.30%
EY 1.98 5.39 2.00 2.30 5.05 3.01 4.66 -43.39%
DY 0.00 5.56 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.86 0.94 1.02 1.28 1.26 1.57 1.50 -30.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/10/08 31/07/08 22/04/08 29/01/08 31/10/07 30/07/07 27/04/07 -
Price 1.05 1.30 1.40 1.60 1.86 1.96 1.78 -
P/RPS 10.25 11.42 13.52 7.64 4.82 7.87 7.20 26.46%
P/EPS 42.34 17.88 50.72 41.24 22.20 33.45 21.60 56.43%
EY 2.36 5.59 1.97 2.43 4.51 2.99 4.63 -36.11%
DY 0.00 5.77 0.00 0.00 0.00 2.55 0.00 -
P/NAPS 0.72 0.91 1.04 1.21 1.41 1.58 1.51 -38.88%

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