[HLCAP] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -18.36%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 170,972 89,489 47,488 77,413 107,161 69,557 89,129 11.46%
PBT 56,798 22,040 4,009 33,680 34,221 19,524 21,522 17.54%
Tax -14,574 -6,533 -1,282 -9,292 -9,232 -10,045 -6,646 13.97%
NP 42,224 15,506 2,726 24,388 24,989 9,478 14,876 18.98%
-
NP to SH 42,224 15,506 2,726 24,388 24,989 9,478 14,876 18.98%
-
Tax Rate 25.66% 29.64% 31.98% 27.59% 26.98% 51.45% 30.88% -
Total Cost 128,748 73,982 44,761 53,025 82,172 60,078 74,253 9.60%
-
Net Worth 333,100 306,177 168,198 164,072 145,677 118,483 106,139 20.98%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 333,100 306,177 168,198 164,072 145,677 118,483 106,139 20.98%
NOSH 234,577 237,346 121,005 121,534 123,455 123,420 123,418 11.29%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 24.70% 17.33% 5.74% 31.50% 23.32% 13.63% 16.69% -
ROE 12.68% 5.06% 1.62% 14.86% 17.15% 8.00% 14.02% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 72.88 37.70 39.24 63.70 86.80 56.36 72.22 0.15%
EPS 18.00 6.53 2.25 20.07 20.43 7.68 12.05 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.29 1.39 1.35 1.18 0.96 0.86 8.71%
Adjusted Per Share Value based on latest NOSH - 121,594
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 69.25 36.25 19.23 31.35 43.40 28.17 36.10 11.46%
EPS 17.10 6.28 1.10 9.88 10.12 3.84 6.03 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3492 1.2401 0.6813 0.6645 0.59 0.4799 0.4299 20.98%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.30 1.23 1.00 1.38 1.77 0.74 0.82 -
P/RPS 1.78 3.26 2.55 2.17 2.04 1.31 1.14 7.70%
P/EPS 7.22 18.83 44.38 6.88 8.74 9.64 6.80 1.00%
EY 13.85 5.31 2.25 14.54 11.44 10.38 14.70 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.72 1.02 1.50 0.77 0.95 -0.53%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 10/05/11 24/05/10 06/05/09 22/04/08 27/04/07 26/04/06 30/05/05 -
Price 1.53 1.12 1.10 1.40 1.78 0.90 0.68 -
P/RPS 2.10 2.97 2.80 2.20 2.05 1.60 0.94 14.32%
P/EPS 8.50 17.14 48.82 6.98 8.79 11.72 5.64 7.07%
EY 11.76 5.83 2.05 14.33 11.37 8.53 17.73 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.87 0.79 1.04 1.51 0.94 0.79 5.34%

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