[HLCAP] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 45.81%
YoY- 163.64%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 89,489 47,488 77,413 107,161 69,557 89,129 86,640 0.54%
PBT 22,040 4,009 33,680 34,221 19,524 21,522 29,446 -4.71%
Tax -6,533 -1,282 -9,292 -9,232 -10,045 -6,646 -5,272 3.63%
NP 15,506 2,726 24,388 24,989 9,478 14,876 24,174 -7.13%
-
NP to SH 15,506 2,726 24,388 24,989 9,478 14,876 24,174 -7.13%
-
Tax Rate 29.64% 31.98% 27.59% 26.98% 51.45% 30.88% 17.90% -
Total Cost 73,982 44,761 53,025 82,172 60,078 74,253 62,465 2.85%
-
Net Worth 306,177 168,198 164,072 145,677 118,483 106,139 82,694 24.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 306,177 168,198 164,072 145,677 118,483 106,139 82,694 24.36%
NOSH 237,346 121,005 121,534 123,455 123,420 123,418 123,424 11.50%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 17.33% 5.74% 31.50% 23.32% 13.63% 16.69% 27.90% -
ROE 5.06% 1.62% 14.86% 17.15% 8.00% 14.02% 29.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.70 39.24 63.70 86.80 56.36 72.22 70.20 -9.83%
EPS 6.53 2.25 20.07 20.43 7.68 12.05 19.59 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.39 1.35 1.18 0.96 0.86 0.67 11.53%
Adjusted Per Share Value based on latest NOSH - 123,458
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 37.95 20.14 32.83 45.44 29.50 37.80 36.74 0.54%
EPS 6.58 1.16 10.34 10.60 4.02 6.31 10.25 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2983 0.7132 0.6957 0.6177 0.5024 0.4501 0.3507 24.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.23 1.00 1.38 1.77 0.74 0.82 1.23 -
P/RPS 3.26 2.55 2.17 2.04 1.31 1.14 1.75 10.91%
P/EPS 18.83 44.38 6.88 8.74 9.64 6.80 6.28 20.07%
EY 5.31 2.25 14.54 11.44 10.38 14.70 15.92 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 1.02 1.50 0.77 0.95 1.84 -10.42%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 06/05/09 22/04/08 27/04/07 26/04/06 30/05/05 26/05/04 -
Price 1.12 1.10 1.40 1.78 0.90 0.68 1.20 -
P/RPS 2.97 2.80 2.20 2.05 1.60 0.94 1.71 9.63%
P/EPS 17.14 48.82 6.98 8.79 11.72 5.64 6.13 18.68%
EY 5.83 2.05 14.33 11.37 8.53 17.73 16.32 -15.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 1.04 1.51 0.94 0.79 1.79 -11.32%

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