[HLCAP] YoY Annual (Unaudited) Result on 30-Jun-2006 [#4]

Stock

[HLCAP] HONG LEONG CAPITAL BERHAD

Announcement Date

31-Jul-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

YoY- 64.23%

Quarter Report

HLG-Quarterly Results 30.06.2006.pdf

Latest QR

Upcoming QR

HLCAP's Result

HLCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annual (Unaudited) Result
Revenue	60,129	72,170	110,798	73,534	84,004	88,352	45,112	4.90%
YoY %	-16.68%	-34.86%	50.68%	-12.46%	-4.92%	95.85%	-	-
Horiz. %	133.29%	159.98%	245.61%	163.00%	186.21%	195.85%	100.00%	-
PBT	-43,608	32,153	37,786	27,820	16,874	30,692	-29,708	6.59%
YoY %	-235.63%	-14.91%	35.82%	64.87%	-45.02%	203.31%	-	-
Horiz. %	146.79%	-108.23%	-127.19%	-93.64%	-56.80%	-103.31%	100.00%	-
Tax	56,082	-5,030	-11,884	-9,452	-5,690	-1,143	-172	-
YoY %	1,214.95%	57.67%	-25.73%	-66.12%	-397.81%	-564.53%	-	-
Horiz. %	-32,605.81%	2,924.42%	6,909.30%	5,495.35%	3,308.14%	664.53%	100.00%	-
NP	12,474	27,123	25,902	18,368	11,184	29,549	-29,880	-
YoY %	-54.01%	4.71%	41.02%	64.23%	-62.15%	198.89%	-	-
Horiz. %	-41.75%	-90.77%	-86.69%	-61.47%	-37.43%	-98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,474	27,123	25,902	18,368	11,184	29,549	-29,880	-
YoY %	-54.01%	4.71%	41.02%	64.23%	-62.15%	198.89%	-	-
Horiz. %	-41.75%	-90.77%	-86.69%	-61.47%	-37.43%	-98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	15.64%	31.45%	33.98%	33.72%	3.72%	-	-
YoY %	-	-50.27%	-7.45%	0.77%	806.45%	0.00%	-	-
Horiz. %	-	420.43%	845.43%	913.44%	906.45%	100.00%	-	-
Total Cost	47,655	45,047	84,896	55,166	72,820	58,803	74,992	-7.27%
YoY %	5.79%	-46.94%	53.89%	-24.24%	23.84%	-21.59%	-	-
Horiz. %	63.55%	60.07%	113.21%	73.56%	97.10%	78.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,808	173,616	151,502	129,612	106,161	93,806	59,266	19.84%
YoY %	1.26%	14.60%	16.89%	22.09%	13.17%	58.28%	-	-
Horiz. %	296.64%	292.94%	255.63%	218.70%	179.13%	158.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	9,105	6,108	4,937	-	-	-	-
YoY %	-	49.07%	23.72%	0.00%	-	-	-	-
Horiz. %	-	184.42%	123.72%	100.00%	-	-	-	-
Div Payout %	-	33.57%	23.58%	26.88%	-	-	-	-
YoY %	-	42.37%	-12.28%	0.00%	-	-	-	-
Horiz. %	-	124.89%	87.72%	100.00%	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	175,808	173,616	151,502	129,612	106,161	93,806	59,266	19.84%
YoY %	1.26%	14.60%	16.89%	22.09%	13.17%	58.28%	-	-
Horiz. %	296.64%	292.94%	255.63%	218.70%	179.13%	158.28%	100.00%	-
NOSH	119,597	121,410	122,179	123,440	123,443	123,429	123,471	-0.52%
YoY %	-1.49%	-0.63%	-1.02%	-0.00%	0.01%	-0.03%	-	-
Horiz. %	96.86%	98.33%	98.95%	99.97%	99.98%	99.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	20.75%	37.58%	23.38%	24.98%	13.31%	33.44%	-66.24%	-
YoY %	-44.78%	60.74%	-6.41%	87.68%	-60.20%	150.48%	-	-
Horiz. %	-31.33%	-56.73%	-35.30%	-37.71%	-20.09%	-50.48%	100.00%	-
ROE	7.10%	15.62%	17.10%	14.17%	10.53%	31.50%	-50.42%	-
YoY %	-54.55%	-8.65%	20.68%	34.57%	-66.57%	162.48%	-	-
Horiz. %	-14.08%	-30.98%	-33.92%	-28.10%	-20.88%	-62.48%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	50.28	59.44	90.68	59.57	68.05	71.58	36.54	5.45%
YoY %	-15.41%	-34.45%	52.22%	-12.46%	-4.93%	95.89%	-	-
Horiz. %	137.60%	162.67%	248.17%	163.03%	186.23%	195.89%	100.00%	-
EPS	10.43	22.34	21.20	14.88	9.06	23.94	-24.20	-
YoY %	-53.31%	5.38%	42.47%	64.24%	-62.16%	198.93%	-	-
Horiz. %	-43.10%	-92.31%	-87.60%	-61.49%	-37.44%	-98.93%	100.00%	-
DPS	0.00	7.50	5.00	4.00	0.00	0.00	0.00	-
YoY %	0.00%	50.00%	25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	187.50%	125.00%	100.00%	-	-	-	-
NAPS	1.47	1.43	1.24	1.05	0.86	0.76	0.48	20.48%
YoY %	2.80%	15.32%	18.10%	22.09%	13.16%	58.33%	-	-
Horiz. %	306.25%	297.92%	258.33%	218.75%	179.17%	158.33%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 123,453
RPS	24.35	29.23	44.88	29.78	34.02	35.79	18.27	4.89%
YoY %	-16.70%	-34.87%	50.71%	-12.46%	-4.95%	95.89%	-	-
Horiz. %	133.28%	159.99%	245.65%	163.00%	186.21%	195.89%	100.00%	-
EPS	5.05	10.99	10.49	7.44	4.53	11.97	-12.10	-
YoY %	-54.05%	4.77%	40.99%	64.24%	-62.16%	198.93%	-	-
Horiz. %	-41.74%	-90.83%	-86.69%	-61.49%	-37.44%	-98.93%	100.00%	-
DPS	0.00	3.69	2.47	2.00	0.00	0.00	0.00	-
YoY %	0.00%	49.39%	23.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	184.50%	123.50%	100.00%	-	-	-	-
NAPS	0.7121	0.7032	0.6136	0.525	0.43	0.3799	0.24	19.85%
YoY %	1.27%	14.60%	16.88%	22.09%	13.19%	58.29%	-	-
Horiz. %	296.71%	293.00%	255.67%	218.75%	179.17%	158.29%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.15	1.35	1.95	0.86	0.74	1.08	0.93	-
P/RPS	2.29	2.27	2.15	1.44	1.09	1.51	2.55	-1.77%
YoY %	0.88%	5.58%	49.31%	32.11%	-27.81%	-40.78%	-	-
Horiz. %	89.80%	89.02%	84.31%	56.47%	42.75%	59.22%	100.00%	-
P/EPS	11.03	6.04	9.20	5.78	8.17	4.51	-3.84	-
YoY %	82.62%	-34.35%	59.17%	-29.25%	81.15%	217.45%	-	-
Horiz. %	-287.24%	-157.29%	-239.58%	-150.52%	-212.76%	-117.45%	100.00%	-
EY	9.07	16.55	10.87	17.30	12.24	22.17	-26.02	-
YoY %	-45.20%	52.25%	-37.17%	41.34%	-44.79%	185.20%	-	-
Horiz. %	-34.86%	-63.60%	-41.78%	-66.49%	-47.04%	-85.20%	100.00%	-
DY	0.00	5.56	2.56	4.65	0.00	0.00	0.00	-
YoY %	0.00%	117.19%	-44.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	119.57%	55.05%	100.00%	-	-	-	-
P/NAPS	0.78	0.94	1.57	0.82	0.86	1.42	1.94	-14.07%
YoY %	-17.02%	-40.13%	91.46%	-4.65%	-39.44%	-26.80%	-	-
Horiz. %	40.21%	48.45%	80.93%	42.27%	44.33%	73.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	31/07/08	30/07/07	31/07/06	30/08/05	25/08/04	26/08/03	-
Price	1.15	1.30	1.96	0.87	0.81	0.95	1.14	-
P/RPS	2.29	2.19	2.16	1.46	1.19	1.33	3.12	-5.01%
YoY %	4.57%	1.39%	47.95%	22.69%	-10.53%	-57.37%	-	-
Horiz. %	73.40%	70.19%	69.23%	46.79%	38.14%	42.63%	100.00%	-
P/EPS	11.03	5.82	9.25	5.85	8.94	3.97	-4.71	-
YoY %	89.52%	-37.08%	58.12%	-34.56%	125.19%	184.29%	-	-
Horiz. %	-234.18%	-123.57%	-196.39%	-124.20%	-189.81%	-84.29%	100.00%	-
EY	9.07	17.18	10.82	17.10	11.19	25.20	-21.23	-
YoY %	-47.21%	58.78%	-36.73%	52.82%	-55.60%	218.70%	-	-
Horiz. %	-42.72%	-80.92%	-50.97%	-80.55%	-52.71%	-118.70%	100.00%	-
DY	0.00	5.77	2.55	4.60	0.00	0.00	0.00	-
YoY %	0.00%	126.27%	-44.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	125.43%	55.43%	100.00%	-	-	-	-
P/NAPS	0.78	0.91	1.58	0.83	0.94	1.25	2.38	-16.95%
YoY %	-14.29%	-42.41%	90.36%	-11.70%	-24.80%	-47.48%	-	-
Horiz. %	32.77%	38.24%	66.39%	34.87%	39.50%	52.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos