[HLCAP] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -116.89%
YoY- -110.77%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,734 24,513 11,930 11,435 12,443 13,824 12,591 43.84%
PBT 7,610 -46,615 137 39 2,830 6,892 4,498 41.93%
Tax -2,246 57,044 -597 -548 183 1,939 -1,142 56.90%
NP 5,364 10,429 -460 -509 3,013 8,831 3,356 36.66%
-
NP to SH 5,364 10,429 -460 -509 3,013 8,831 3,356 36.66%
-
Tax Rate 29.51% - 435.77% 1,405.13% -6.47% -28.13% 25.39% -
Total Cost 16,370 14,084 12,390 11,944 9,430 4,993 9,235 46.41%
-
Net Worth 181,183 175,809 168,263 120,952 176,163 173,704 164,152 6.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 9,110 - -
Div Payout % - - - - - 103.16% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 181,183 175,809 168,263 120,952 176,163 173,704 164,152 6.79%
NOSH 119,200 119,598 121,052 120,952 121,491 121,471 121,594 -1.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 24.68% 42.54% -3.86% -4.45% 24.21% 63.88% 26.65% -
ROE 2.96% 5.93% -0.27% -0.42% 1.71% 5.08% 2.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.23 20.50 9.86 9.45 10.24 11.38 10.35 45.79%
EPS 4.50 8.72 -0.38 -0.20 2.50 7.27 2.76 38.48%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.52 1.47 1.39 1.00 1.45 1.43 1.35 8.22%
Adjusted Per Share Value based on latest NOSH - 120,952
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.80 9.93 4.83 4.63 5.04 5.60 5.10 43.81%
EPS 2.17 4.22 -0.19 -0.21 1.22 3.58 1.36 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 3.69 0.00 -
NAPS 0.7338 0.7121 0.6815 0.4899 0.7135 0.7036 0.6649 6.78%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.03 1.15 1.00 1.02 1.25 1.35 1.38 -
P/RPS 5.65 5.61 10.15 10.79 12.20 11.86 13.33 -43.54%
P/EPS 22.89 13.19 -263.16 -242.38 50.40 18.57 50.00 -40.57%
EY 4.37 7.58 -0.38 -0.41 1.98 5.39 2.00 68.30%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.68 0.78 0.72 1.02 0.86 0.94 1.02 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 06/05/09 19/01/09 30/10/08 31/07/08 22/04/08 -
Price 1.10 1.15 1.10 1.18 1.05 1.30 1.40 -
P/RPS 6.03 5.61 11.16 12.48 10.25 11.42 13.52 -41.59%
P/EPS 24.44 13.19 -289.47 -280.40 42.34 17.88 50.72 -38.50%
EY 4.09 7.58 -0.35 -0.36 2.36 5.59 1.97 62.67%
DY 0.00 0.00 0.00 0.00 0.00 5.77 0.00 -
P/NAPS 0.72 0.78 0.79 1.18 0.72 0.91 1.04 -21.72%

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