[HLCAP] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 81.24%
YoY- 182.03%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 25,510 46,995 30,427 30,521 33,896 15,954 25,927 -1.07%
PBT 6,618 14,146 12,120 13,716 7,632 4,318 13,177 -36.73%
Tax -1,894 -3,933 -4,961 -3,543 -2,019 -1,363 -1,918 -0.83%
NP 4,724 10,213 7,159 10,173 5,613 2,955 11,259 -43.86%
-
NP to SH 4,724 10,213 7,159 10,173 5,613 2,955 11,259 -43.86%
-
Tax Rate 28.62% 27.80% 40.93% 25.83% 26.45% 31.57% 14.56% -
Total Cost 20,786 36,782 23,268 20,348 28,283 12,999 14,668 26.08%
-
Net Worth 160,713 160,873 151,487 145,681 131,029 131,743 129,626 15.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 6,108 - - - 4,938 -
Div Payout % - - 85.32% - - - 43.86% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,713 160,873 151,487 145,681 131,029 131,743 129,626 15.36%
NOSH 121,752 121,873 122,167 123,458 120,210 123,124 123,453 -0.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.52% 21.73% 23.53% 33.33% 16.56% 18.52% 43.43% -
ROE 2.94% 6.35% 4.73% 6.98% 4.28% 2.24% 8.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.95 38.56 24.91 24.72 28.20 12.96 21.00 -0.15%
EPS 3.88 8.38 5.86 8.32 4.66 2.40 9.12 -43.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.32 1.32 1.24 1.18 1.09 1.07 1.05 16.43%
Adjusted Per Share Value based on latest NOSH - 123,458
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.33 19.03 12.32 12.36 13.73 6.46 10.50 -1.07%
EPS 1.91 4.14 2.90 4.12 2.27 1.20 4.56 -43.92%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 2.00 -
NAPS 0.6509 0.6516 0.6136 0.5901 0.5307 0.5336 0.525 15.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.69 1.66 1.95 1.77 1.31 0.90 0.86 -
P/RPS 8.07 4.30 7.83 7.16 4.65 6.95 4.09 57.11%
P/EPS 43.56 19.81 33.28 21.48 28.06 37.50 9.43 176.59%
EY 2.30 5.05 3.01 4.66 3.56 2.67 10.60 -63.79%
DY 0.00 0.00 2.56 0.00 0.00 0.00 4.65 -
P/NAPS 1.28 1.26 1.57 1.50 1.20 0.84 0.82 34.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/01/08 31/10/07 30/07/07 27/04/07 30/01/07 19/10/06 31/07/06 -
Price 1.60 1.86 1.96 1.78 1.80 0.92 0.87 -
P/RPS 7.64 4.82 7.87 7.20 6.38 7.10 4.14 50.28%
P/EPS 41.24 22.20 33.45 21.60 38.55 38.33 9.54 164.66%
EY 2.43 4.51 2.99 4.63 2.59 2.61 10.48 -62.15%
DY 0.00 0.00 2.55 0.00 0.00 0.00 4.60 -
P/NAPS 1.21 1.41 1.58 1.51 1.65 0.86 0.83 28.48%

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