[HLCAP] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 57.72%
YoY- 245.62%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 123,456 86,936 49,772 187,980 64,032 64,032 71,496 9.52%
PBT 35,508 30,440 11,320 56,584 17,272 17,528 14,448 16.16%
Tax -9,236 -8,984 732 -15,732 -5,452 -11,024 -4,468 12.85%
NP 26,272 21,456 12,052 40,852 11,820 6,504 9,980 17.49%
-
NP to SH 26,272 21,456 12,052 40,852 11,820 6,504 9,980 17.49%
-
Tax Rate 26.01% 29.51% -6.47% 27.80% 31.57% 62.89% 30.92% -
Total Cost 97,184 65,480 37,720 147,128 52,212 57,528 61,516 7.91%
-
Net Worth 307,288 181,183 176,163 160,873 131,743 107,168 96,934 21.19%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 307,288 181,183 176,163 160,873 131,743 107,168 96,934 21.19%
NOSH 234,571 119,200 121,491 121,873 123,124 123,181 123,514 11.27%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.28% 24.68% 24.21% 21.73% 18.46% 10.16% 13.96% -
ROE 8.55% 11.84% 6.84% 25.39% 8.97% 6.07% 10.30% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 52.63 72.93 40.97 154.24 52.01 51.98 57.88 -1.57%
EPS 11.20 18.00 10.00 33.52 9.60 5.28 8.08 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.52 1.45 1.32 1.07 0.87 0.7848 8.91%
Adjusted Per Share Value based on latest NOSH - 121,873
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.00 35.21 20.16 76.14 25.93 25.93 28.96 9.52%
EPS 10.64 8.69 4.88 16.55 4.79 2.63 4.04 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2446 0.7338 0.7135 0.6516 0.5336 0.4341 0.3926 21.19%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.15 1.03 1.25 1.66 0.90 0.86 0.98 -
P/RPS 2.19 1.41 3.05 1.08 1.73 1.65 1.69 4.41%
P/EPS 10.27 5.72 12.60 4.95 9.37 16.29 12.13 -2.73%
EY 9.74 17.48 7.94 20.19 10.67 6.14 8.24 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.68 0.86 1.26 0.84 0.99 1.25 -5.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 11/11/09 30/10/08 31/10/07 19/10/06 29/11/05 23/11/04 -
Price 1.23 1.10 1.05 1.86 0.92 0.85 1.00 -
P/RPS 2.34 1.51 2.56 1.21 1.77 1.64 1.73 5.16%
P/EPS 10.98 6.11 10.58 5.55 9.58 16.10 12.38 -1.97%
EY 9.11 16.36 9.45 18.02 10.43 6.21 8.08 2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.72 1.41 0.86 0.98 1.27 -4.88%

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