[HLCAP] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 92.27%
YoY- -21.45%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,896 15,954 25,927 20,394 15,139 16,008 17,157 57.25%
PBT 7,632 4,318 13,177 5,379 4,882 4,382 732 375.22%
Tax -2,019 -1,363 -1,918 -1,772 -3,006 -2,756 -705 101.27%
NP 5,613 2,955 11,259 3,607 1,876 1,626 27 3375.35%
-
NP to SH 5,613 2,955 11,259 3,607 1,876 1,626 27 3375.35%
-
Tax Rate 26.45% 31.57% 14.56% 32.94% 61.57% 62.89% 96.31% -
Total Cost 28,283 12,999 14,668 16,787 13,263 14,382 17,130 39.56%
-
Net Worth 131,029 131,743 129,626 118,586 114,781 107,168 116,100 8.37%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 4,938 - - - - -
Div Payout % - - 43.86% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 131,029 131,743 129,626 118,586 114,781 107,168 116,100 8.37%
NOSH 120,210 123,124 123,453 123,527 123,421 123,181 135,000 -7.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.56% 18.52% 43.43% 17.69% 12.39% 10.16% 0.16% -
ROE 4.28% 2.24% 8.69% 3.04% 1.63% 1.52% 0.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.20 12.96 21.00 16.51 12.27 13.00 12.71 69.86%
EPS 4.66 2.40 9.12 2.92 1.52 1.32 0.02 3649.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.05 0.96 0.93 0.87 0.86 17.06%
Adjusted Per Share Value based on latest NOSH - 123,527
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.37 6.77 10.99 8.65 6.42 6.79 7.28 57.16%
EPS 2.38 1.25 4.77 1.53 0.80 0.69 0.01 3702.38%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
NAPS 0.5556 0.5587 0.5497 0.5029 0.4867 0.4544 0.4923 8.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.31 0.90 0.86 0.74 0.78 0.86 0.74 -
P/RPS 4.65 6.95 4.09 4.48 6.36 6.62 5.82 -13.86%
P/EPS 28.06 37.50 9.43 25.34 51.32 65.15 3,700.00 -96.10%
EY 3.56 2.67 10.60 3.95 1.95 1.53 0.03 2293.90%
DY 0.00 0.00 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.84 0.82 0.77 0.84 0.99 0.86 24.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/01/07 19/10/06 31/07/06 26/04/06 25/01/06 29/11/05 30/08/05 -
Price 1.80 0.92 0.87 0.90 0.73 0.85 0.81 -
P/RPS 6.38 7.10 4.14 5.45 5.95 6.54 6.37 0.10%
P/EPS 38.55 38.33 9.54 30.82 48.03 64.39 4,050.00 -95.47%
EY 2.59 2.61 10.48 3.24 2.08 1.55 0.02 2437.06%
DY 0.00 0.00 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.86 0.83 0.94 0.78 0.98 0.94 45.36%

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