[HLCAP] YoY Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[HLCAP] HONG LEONG CAPITAL BERHAD
Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 158.38%
YoY- 64.23%
Quarter Report
Latest QR
Upcoming QR
HLCAP's Result
HLCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 60,129 72,170 110,798 73,534 84,004 88,352 45,112 4.90%
PBT -43,608 32,153 37,786 27,820 16,874 30,692 -29,708 6.59%
Tax 56,082 -5,030 -11,884 -9,452 -5,690 -1,143 -172 -
NP 12,474 27,123 25,902 18,368 11,184 29,549 -29,880 -
-
NP to SH 12,474 27,123 25,902 18,368 11,184 29,549 -29,880 -
-
Tax Rate - 15.64% 31.45% 33.98% 33.72% 3.72% - -
Total Cost 47,655 45,047 84,896 55,166 72,820 58,803 74,992 -7.27%
-
Net Worth 175,808 173,616 151,502 129,612 106,161 93,806 59,266 19.84%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 9,105 6,108 4,937 - - - -
Div Payout % - 33.57% 23.58% 26.88% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 175,808 173,616 151,502 129,612 106,161 93,806 59,266 19.84%
NOSH 119,597 121,410 122,179 123,440 123,443 123,429 123,471 -0.52%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 20.75% 37.58% 23.38% 24.98% 13.31% 33.44% -66.24% -
ROE 7.10% 15.62% 17.10% 14.17% 10.53% 31.50% -50.42% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 50.28 59.44 90.68 59.57 68.05 71.58 36.54 5.45%
EPS 10.43 22.34 21.20 14.88 9.06 23.94 -24.20 -
DPS 0.00 7.50 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.47 1.43 1.24 1.05 0.86 0.76 0.48 20.48%
Adjusted Per Share Value based on latest NOSH - 123,453
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.35 29.23 44.88 29.78 34.02 35.79 18.27 4.89%
EPS 5.05 10.99 10.49 7.44 4.53 11.97 -12.10 -
DPS 0.00 3.69 2.47 2.00 0.00 0.00 0.00 -
NAPS 0.7121 0.7032 0.6136 0.525 0.43 0.3799 0.24 19.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.15 1.35 1.95 0.86 0.74 1.08 0.93 -
P/RPS 2.29 2.27 2.15 1.44 1.09 1.51 2.55 -1.77%
P/EPS 11.03 6.04 9.20 5.78 8.17 4.51 -3.84 -
EY 9.07 16.55 10.87 17.30 12.24 22.17 -26.02 -
DY 0.00 5.56 2.56 4.65 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.57 0.82 0.86 1.42 1.94 -14.07%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 31/07/08 30/07/07 31/07/06 30/08/05 25/08/04 26/08/03 -
Price 1.15 1.30 1.96 0.87 0.81 0.95 1.14 -
P/RPS 2.29 2.19 2.16 1.46 1.19 1.33 3.12 -5.01%
P/EPS 11.03 5.82 9.25 5.85 8.94 3.97 -4.71 -
EY 9.07 17.18 10.82 17.10 11.19 25.20 -21.23 -
DY 0.00 5.77 2.55 4.60 0.00 0.00 0.00 -
P/NAPS 0.78 0.91 1.58 0.83 0.94 1.25 2.38 -16.95%

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