[HLCAP] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 9.63%
YoY- -113.71%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,208 21,734 24,513 11,930 11,435 12,443 13,824 37.04%
PBT 4,319 7,610 -46,615 137 39 2,830 6,892 -26.70%
Tax -1,435 -2,246 57,044 -597 -548 183 1,939 -
NP 2,884 5,364 10,429 -460 -509 3,013 8,831 -52.48%
-
NP to SH 2,884 5,364 10,429 -460 -509 3,013 8,831 -52.48%
-
Tax Rate 33.23% 29.51% - 435.77% 1,405.13% -6.47% -28.13% -
Total Cost 19,324 16,370 14,084 12,390 11,944 9,430 4,993 145.89%
-
Net Worth 305,117 181,183 175,809 168,263 120,952 176,163 173,704 45.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 9,110 -
Div Payout % - - - - - - 103.16% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 305,117 181,183 175,809 168,263 120,952 176,163 173,704 45.43%
NOSH 240,249 119,200 119,598 121,052 120,952 121,491 121,471 57.36%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.99% 24.68% 42.54% -3.86% -4.45% 24.21% 63.88% -
ROE 0.95% 2.96% 5.93% -0.27% -0.42% 1.71% 5.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.24 18.23 20.50 9.86 9.45 10.24 11.38 -12.93%
EPS 1.20 4.50 8.72 -0.38 -0.20 2.50 7.27 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 1.27 1.52 1.47 1.39 1.00 1.45 1.43 -7.58%
Adjusted Per Share Value based on latest NOSH - 121,052
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.99 8.80 9.93 4.83 4.63 5.04 5.60 36.98%
EPS 1.17 2.17 4.22 -0.19 -0.21 1.22 3.58 -52.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.69 -
NAPS 1.2358 0.7338 0.7121 0.6815 0.4899 0.7135 0.7036 45.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.27 1.03 1.15 1.00 1.02 1.25 1.35 -
P/RPS 13.74 5.65 5.61 10.15 10.79 12.20 11.86 10.27%
P/EPS 105.80 22.89 13.19 -263.16 -242.38 50.40 18.57 217.98%
EY 0.95 4.37 7.58 -0.38 -0.41 1.98 5.39 -68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 1.00 0.68 0.78 0.72 1.02 0.86 0.94 4.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 11/11/09 18/08/09 06/05/09 19/01/09 30/10/08 31/07/08 -
Price 1.22 1.10 1.15 1.10 1.18 1.05 1.30 -
P/RPS 13.20 6.03 5.61 11.16 12.48 10.25 11.42 10.10%
P/EPS 101.63 24.44 13.19 -289.47 -280.40 42.34 17.88 217.48%
EY 0.98 4.09 7.58 -0.35 -0.36 2.36 5.59 -68.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
P/NAPS 0.96 0.72 0.78 0.79 1.18 0.72 0.91 3.62%

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