[HLCAP] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
30-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 44.99%
YoY- 144.69%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 87,884 47,756 145,010 99,700 63,548 69,314 86,060 0.34%
PBT 23,862 5,740 41,526 23,900 18,528 19,056 36,504 -6.83%
Tax -7,360 -730 -11,652 -6,762 -11,524 -5,926 -9,008 -3.30%
NP 16,502 5,010 29,874 17,138 7,004 13,130 27,496 -8.15%
-
NP to SH 16,502 5,010 29,874 17,138 7,004 13,130 27,496 -8.15%
-
Tax Rate 30.84% 12.72% 28.06% 28.29% 62.20% 31.10% 24.68% -
Total Cost 71,382 42,746 115,136 82,562 56,544 56,184 58,564 3.35%
-
Net Worth 299,357 121,014 160,560 131,194 114,678 101,189 72,812 26.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 299,357 121,014 160,560 131,194 114,678 101,189 72,812 26.54%
NOSH 235,714 121,014 121,636 120,361 123,309 123,402 123,411 11.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.78% 10.49% 20.60% 17.19% 11.02% 18.94% 31.95% -
ROE 5.51% 4.14% 18.61% 13.06% 6.11% 12.98% 37.76% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.28 39.46 119.22 82.83 51.54 56.17 69.73 -9.90%
EPS 7.00 2.00 24.56 14.24 5.68 10.64 22.28 -17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.32 1.09 0.93 0.82 0.59 13.61%
Adjusted Per Share Value based on latest NOSH - 120,210
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.60 19.34 58.73 40.38 25.74 28.07 34.86 0.35%
EPS 6.68 2.03 12.10 6.94 2.84 5.32 11.14 -8.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2125 0.4901 0.6503 0.5314 0.4645 0.4098 0.2949 26.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.27 1.02 1.69 1.31 0.78 0.89 1.10 -
P/RPS 3.41 2.58 1.42 1.58 1.51 1.58 1.58 13.66%
P/EPS 18.14 24.64 6.88 9.20 13.73 8.36 4.94 24.18%
EY 5.51 4.06 14.53 10.87 7.28 11.96 20.25 -19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.28 1.20 0.84 1.09 1.86 -9.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/01/09 29/01/08 30/01/07 25/01/06 17/02/05 16/02/04 -
Price 1.22 1.18 1.60 1.80 0.73 0.91 1.07 -
P/RPS 3.27 2.99 1.34 2.17 1.42 1.62 1.53 13.48%
P/EPS 17.43 28.50 6.51 12.64 12.85 8.55 4.80 23.95%
EY 5.74 3.51 15.35 7.91 7.78 11.69 20.82 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.18 1.21 1.65 0.78 1.11 1.81 -10.02%

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