[HLCAP] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -55.57%
YoY- -70.5%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 167,208 123,456 86,936 49,772 187,980 64,032 64,032 17.33%
PBT 44,024 35,508 30,440 11,320 56,584 17,272 17,528 16.58%
Tax -11,796 -9,236 -8,984 732 -15,732 -5,452 -11,024 1.13%
NP 32,228 26,272 21,456 12,052 40,852 11,820 6,504 30.55%
-
NP to SH 32,228 26,272 21,456 12,052 40,852 11,820 6,504 30.55%
-
Tax Rate 26.79% 26.01% 29.51% -6.47% 27.80% 31.57% 62.89% -
Total Cost 134,980 97,184 65,480 37,720 147,128 52,212 57,528 15.26%
-
Net Worth 234,424 307,288 181,183 176,163 160,873 131,743 107,168 13.92%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 234,424 307,288 181,183 176,163 160,873 131,743 107,168 13.92%
NOSH 234,424 234,571 119,200 121,491 121,873 123,124 123,181 11.31%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 19.27% 21.28% 24.68% 24.21% 21.73% 18.46% 10.16% -
ROE 13.75% 8.55% 11.84% 6.84% 25.39% 8.97% 6.07% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 71.33 52.63 72.93 40.97 154.24 52.01 51.98 5.41%
EPS 13.72 11.20 18.00 10.00 33.52 9.60 5.28 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.31 1.52 1.45 1.32 1.07 0.87 2.34%
Adjusted Per Share Value based on latest NOSH - 121,491
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.72 50.00 35.21 20.16 76.14 25.93 25.93 17.34%
EPS 13.05 10.64 8.69 4.88 16.55 4.79 2.63 30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9495 1.2446 0.7338 0.7135 0.6516 0.5336 0.4341 13.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.11 1.15 1.03 1.25 1.66 0.90 0.86 -
P/RPS 1.56 2.19 1.41 3.05 1.08 1.73 1.65 -0.93%
P/EPS 8.07 10.27 5.72 12.60 4.95 9.37 16.29 -11.04%
EY 12.39 9.74 17.48 7.94 20.19 10.67 6.14 12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.88 0.68 0.86 1.26 0.84 0.99 1.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 18/11/10 11/11/09 30/10/08 31/10/07 19/10/06 29/11/05 -
Price 1.15 1.23 1.10 1.05 1.86 0.92 0.85 -
P/RPS 1.61 2.34 1.51 2.56 1.21 1.77 1.64 -0.30%
P/EPS 8.37 10.98 6.11 10.58 5.55 9.58 16.10 -10.32%
EY 11.95 9.11 16.36 9.45 18.02 10.43 6.21 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.94 0.72 0.72 1.41 0.86 0.98 2.70%

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